Documentos de Académico
Documentos de Profesional
Documentos de Cultura
No
Diameter
Berat Besi
mm
Kg / m1
4.0
0.13
5.0
0.12
5.5
No
Diameter
Berat Besi
mm
Kg / m1
11
12
0.89
12
13
1.04
0.19
13
14
5.7
0.20
14
6.0
0.22
6.5
No.
Diameter
Berat Besi
mm
Kg / m1
10.00
0.62
13.00
1.04
1.21
16.00
1.58
16
1.58
19.00
2.23
15
19
2.23
22.00
2.98
0.31
16
22
2.98
25.00
3.85
8.0
0.40
17
23
3.26
29.00
5.19
9.0
0.53
18
25
3.85
32.00
6.31
10.0
0.62
19
28
4.83
36.00
7.99
10
11.0
0.75
20
31
5.93
21
32
6.31
Kolom Praktis 12 X 12 cm' pakai tulangan 4 batang dia. 12 beugel dia. 8 jarak 20 cm
Panjang 1 m3 ukuran 12 x 12 cm
= ( 1 : 0.12 : 0.12 )
247.22 kg ( A)
66.67 kg ( B )
4 x
69,44 x 0,89 kg
313.89 kg/m3 ( A + B )
Kolom praktis 15 X 15 cm' pakai tulangan 4 batang dia. 12 beugel dia. 8 jarak 20 cm
Panjang 1 m3 ukuran 15 x 15 cm
= ( 1 : 0.15 : 0.15 )
158.22 kg ( A)
71.11 kg ( B )
4 x
44,44 x 0,89 kg
4.
KOTA BANJAR
69.44 m1
44.44 m1
229.33 kg/m3 ( A + B )
Sloof praktis 15 X 20 cm' pakai tulangan 4 batang dia. 12 beugel dia. 8 jarak 15 cm
Panjang 1 m3 ukuran 15 x 20 cm
= ( 1 : 0.15 : 0.20 )
118.67 kg ( A)
155.56 kg ( B )
274.22 kg/m3 ( A + B )
4 x
33,33 x 0,89 kg
33.33 m1
Kolom Beton 20 X 30 cm' pakai tulangan 4 batang dia. 12 + 2 batang dia. 10 beugel dia. 8 jarak 15 cm
Panjang 1 m3 ukuran 20 x 30 cm
= ( 1 : 0.20 : 0.30 )
16.67 m1
59.33 kg ( A)
= 2 x 16.67 x 0.62 kg
4 x
16,67 x 0,89 kg
73.57 kg ( B)
111.11 kg ( C )
244.02 kg/m3 ( A + B + C )
Halaman : 1+114
Lampiran 1
NO.
BERAT 6 M1
BERAT PER 1 M1
6.00
60
30
10
1.6
mm
9.80
kg
1.63
kg
60
30
10
2.3
mm
13.90
kg
2.32
kg
75
35
15
1.6
mm
12.50
kg
2.08
kg
75
35
15
2.3
mm
17.40
kg
2.90
kg
75
45
15
1.6
mm
14.00
kg
2.33
kg
75
45
15
2.3
mm
19.00
kg
3.17
kg
100
50
20
mm
21.40
kg
3.57
kg
100
50
20
2.3
mm
24.40
kg
4.07
kg
100
50
20
3.2
mm
33.00
kg
5.50
kg
10
125
50
20
mm
23.70
kg
3.95
kg
11
125
50
20
2.3
mm
27.10
kg
4.52
kg
12
125
50
20
3.2
mm
37.00
kg
6.17
kg
13
150
50
20
mm
26.10
kg
4.35
kg
14
150
50
20
2.3
mm
29.76
kg
4.96
kg
15
150
50
20
3.2
mm
40.56
kg
6.76
kg
16
150
65
20
mm
28.92
kg
4.82
kg
17
150
65
20
2.3
mm
33.00
kg
5.50
kg
18
150
65
20
3.2
mm
45.10
kg
7.52
kg
19
200
75
20
mm
35.52
kg
5.92
kg
20
200
75
20
2.3
mm
40.62
kg
6.77
kg
21
200
75
20
3.2
mm
55.62
kg
9.27
kg
KOTA BANJAR
Halaman :2+115
Lampiran 2
UKURAN IWF
100
125
148
150
175
198
200
248
250
298
300
346
350
396
400
446
450
500
588
600
700
800
900
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
50
60
100
75
90
99
100
124
125
149
150
174
175
199
200
199
200
200
300
200
300
300
300
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
5
6
6
5
5
4.5
5.5
5
6
6
6.5
6
7
7
8
8
9
10
12
11
13
14
16
BERAT 12 M1
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
7
8
9
7
8
7
8
8
9
8
9
9
11
11
13
12
14
16
20
17
24
26
28
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
112.00
158.40
253.20
168.00
217.40
218.40
256.00
308.40
355.20
384.00
440.40
497.00
595.20
679.20
792.00
794.40
912.00
1,075.00
1,812.00
1,272.00
2,220.00
2,520.00
2,916.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
BERAT PER 1 M1
9.33
13.20
21.10
14.00
18.12
18.20
21.33
25.70
29.60
32.00
36.70
41.42
49.60
56.60
66.00
66.20
76.00
89.58
151.00
106.00
185.00
210.00
243.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
KOTA BANJAR
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
25
30
40
40
50
50
60
60
65
70
75
75
80
90
100
100
120
120
125
130
130
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
3
3
3
4
4
5
5
6
6
7
6
8
8
9
8
10
10
12
12
9
12
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
12
12
12
12
12
BERAT / BATANG
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
6.72
8.16
11.00
14.50
18.50
22.60
27.30
32.52
35.46
44.28
41.22
54.18
57.96
73.20
73.20
90.60
218.40
260.00
280.00
214.20
280.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
BERAT PER 1 M1
1.12
1.36
1.83
2.42
3.08
3.77
4.55
5.42
5.91
7.38
6.87
9.03
9.66
12.20
12.20
15.10
36.40
43.33
46.67
35.70
46.67
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
Halaman : 3+116
Satuan Upah
HARGA UPAH
Rp.
SATUAN WAKTU
PEKERJA
27,500
30,000
PEKERJA TERAMPIL
31,500
TUKANG GALI
34,000
34,000
36,500
39,500
36,500
39,500
10
42,000
11
36,500
12
39,500
13
42,000
14
36,500
15
39,500
16
43,500
17
38,000
18
42,000
19
47,500
20
MANDOR
42,500
21
OPERATOR MEKANIK
30,000
22
26,000
23
30,000
24
SUPIR TRUK
45,000
25
KENEK TRUK
30,000
26
PENJAGA MALAM
26,000
27
TUKANG ASPAL
35,000
28
27,500
29
29,000
30
31,000
Halaman : 4
Satuan Bahan
SAT
HARGA SAT.
Rp.
Pasir Urug
55,000.00
Sirtu
81,900.00
Pasir Teras
78,000.00
65,000.00
Pasir Beton
75,000.00
130,000.00
kg
9,750.00
Screen
130,000.00
160,000.00
10
150,000.00
11
145,000.00
12
120,000.00
13
115,000.00
14
100,000.00
15
85,000.00
16
78,000.00
17
125,500.00
18
117,000.00
19
bh
13,000.00
20
bh
27,500.00
21
Batu Telor
91,000.00
22
Batako kecil 8 x 10 x 20
bh
1,050.00
23
Batako Besar 8 x 20 x 30
bh
2,750.00
24
bh
2,600.00
25
bh
250.00
26
bh
240.00
27
bh
2,350.00
28
Roster Beton 20 x 20
bh
3,575.00
29
Roster Beton 30 x 30
bh
5,200.00
30
Grass Blok 20 x 20
bh
14,500.00
31
Grass Blok 30 x 30
bh
17,500.00
32
bh
750.00
33
bh
800.00
34
26,000.00
35
28,600.00
36
27,000.00
37
bh
750.00
38
bh
650.00
39
bh
650.00
Halaman : 5+1
Satuan Bahan
4
30,000.00
40
41
bh
750.00
42
bh
27,300.00
43
zak
50,000.00
44
Kg
1,000.00
45
Semen Putih
zak
68,250.00
46
bh
27,300.00
47
676,000.00
48
572,000.00
49
494,000.00
50
88,700.00
51
Kapur Sirih
kg
850.00
52
Semen Warna
kg
5,000.00
53
Tanah Liat
29,000.00
54
6,500.00
55
Rumput
6,900.00
56
Hollow Block 20
bh
1,750.00
57
Hollow Block 15
bh
1,600.00
58
Hollow Block 10
bh
1,300.00
59
bh
22,000.00
60
Batu Candi
m2
95,000.00
61
m2
40,000.00
BAHAN FINISHING :
Plamir Tembok
kg
12,000.00
kg
27,300.00
Kg
7,000.00
lt
20,475.00
kg
11,500.00
lt
66,300.00
kg
8,000.00
kg
31,850.00
kg
38,000.00
10
kg
44,850.00
11
Plamir Kayu
kg
11,000.00
12
lt
35,000.00
13
kg
88,725.00
14
kg
75,075.00
15
ml
57,330.00
16
bh
20,475.00
17
Kape Tembok
bh
6,825.00
18
Kape Kayu
bh
5,000.00
19
Soligneum 1 blek
5 lt
45,500.00
20
Plincote
kg
26,000.00
21
Pengawetan Kayu
35,000.00
22
Pengopenan Kayu
477,750.00
Halaman : 6+1
Satuan Bahan
4
9,750.00
23
Kwas 3"
bh
24
Kwas 2'
bh
6,500.00
25
Oker
kg
29,000.00
26
Oyan
bks
2,730.00
27
bks
2,730.00
28
Spirtus
lt
8,200.00
29
kg
16,000.00
30
Dempul Lilin
kg
17,500.00
31
Dempul Plitur
kg
2,750.00
32
kg
27,300.00
33
Terpentin
lt
3,900.00
34
Tiner A
lt
11,050.00
35
Tiner B
lt
16,500.00
36
Kumpon
kg
16,250.00
37
Melamik
kg
37,375.00
38
Impra
kg
29,500.00
39
Dempul Plastik
kg
30,550.00
40
Dempul Duco
kg
24,000.00
41
Ampelas
lbr
2,000.00
42
kg
18,500.00
43
kg
15,600.00
44
Meni Sincromat
kg
20,000.00
45
kg
44,000.00
46
kg
42,250.00
47
kg
54,600.00
48
Cat Bron
kg
40,950.00
49
Sirlak
kg
50,000.00
50
Lem Fox
bh
13,000.00
Bambu Biasa
bt
5,200.00
Bambu 5 s.d 7
bt
7,000.00
Bambu 7 s.d 10
bt
12,500.00
Bambu Gombong
bt
22,500.00
Papan Terentang
950,000.00
5,850,000.00
1,950,000.00
2,210,000.00
5,500,000.00
10
3,250,000.00
11
3,510,000.00
12
5,460,000.00
13
3,000,000.00
16
4,900,000.00
17
5,500,000.00
18
5,460,000.00
19
6,550,000.00
Halaman : 7+1
Satuan Bahan
20
3,575,000.00
21
6,825,000.00
22
7,825,000.00
28
1,100,000.00
29
1,105,000.00
31
2,730,000.00
32
bt
58,500.00
33
Dolken 7 s/d 10
bt
26,000.00
34
m1
2,000.00
35
m1
2,400.00
36
m1
4,000.00
37
m1
4,400.00
38
m1
27,300.00
39
m1
204,750.00
40
m1
81,900.00
41
m1
1,300.00
42
m1
1,950.00
43
m1
2,850.00
44
m1
750.00
45
m1
2,200.00
8,450.00
lbr
90,200.00
7,150.00
lbr
54,000.00
lbr
60,000.00
lbr
101,400.00
lbr
lbr
50,450.00
lbr
58,650.00
lbr
34,850.00
lbr
103,400.00
Jabar Wood 4 mm
lbr
66,000.00
lbr
225,800.00
lbr
85,000.00
lbr
50,000.00
55,000.00
lbr
95,000.00
10
lbr
105,000.00
11
4,800.00
12
10,900.00
13
14,950.00
14
36,800.00
15
lbr
117,650.00
16
lbr
156,900.00
Halaman : 8+1
Satuan Bahan
17
lbr
180,450.00
18
lbr
225,800.00
19
lbr
85,300.00
20
lbr
92,800.00
21
lbr
58,000.00
22
lbr
86,300.00
23
89,300.00
24
Supercon
47,700.00
25
lbr
62,800.00
26
Melamin TIK 4 mm
lbr
173,400.00
27
lbr
160,150.00
28
lbr
94,000.00
Tegel PC 20 x 20
bh
800.00
Plin Tegel PC 10 x 20
bh
1,050.00
Tegel PC 30 x 30
bh
2,750.00
Plin Tegel PC 15 x 30
bh
1,200.00
Tegel Warna 20 x 20
bh
900.00
bh
2,350.00
Tegel Warna 30 x 30
bh
2,850.00
Ubin Keramik 30 x 30 cm KW 1
dus
39,000.00
Ubin Keramik 20 x 20 cm KW 1
dus
37,000.00
10
bh
3,400.00
11
Tegel Wafel PC 20 x 20
bh
800.00
12
bh
900.00
13
Tegel Badak PC 30 x 30
bh
2,350.00
14
34,700.00
15
40,200.00
16
40,000.00
17
45,000.00
18
45,000.00
19
40,950.00
20
43,000.00
21
40,950.00
22
47,450.00
23
286,650.00
24
204,750.00
25
300,300.00
26
218,400.00
27
Keramik 40 x 40 cm
dus
54,600.00
28
Keramik Mozaik 30 x 30 cm
dus
62,800.00
29
21,050.00
30
608,300.00
31
237,500.00
32
bh
8,200.00
33
Stairnosing fiber
m'
14,550.00
Halaman : 9+1
Satuan Bahan
21,850.00
34
Taraso Kerang 30 x 30
35
Plin Taraso 10 x 30
bh
4,950.00
36
1,597,000.00
37
1,228,500.00
38
1,078,300.00
39
997,750.00
40
180,800.00
41
122,800.00
42
477,700.00
43
282,500.00
44
Marmer Sintetis
273,000.00
45
Bata Karawang
bh
6,750.00
46
ltr
24,700.00
47
Lantai Parket
320,000.00
48
Stepnozing
m'
14,400.00
49
bh
5,500.00
50
m2
60,000.00
51
m2
55,000.00
m1
20,000.00
m1
30,000.00
m1
40,000.00
m1
40,000.00
bh
60,000.00
bh
80,000.00
bh
100,000.00
bh
120,000.00
bh
200,000.00
10
bh
160,000.00
11
bh
7,500.00
12
bh
10,500.00
13
bh
14,500.00
14
bh
17,500.00
15
Injuk
kg
12,000.00
kg
8,000.00
kg
9,000.00
82,300.00
Bondek
110,500.00
kg
5,500.00
Kawat Duri
m1
2,350.00
Kawat Pengikat
m1
5,200.00
Kawat Bronjong 4 mm
kg
6,750.00
Kawat Tembaga
kg
4,550.00
10
kg
8,950.00
Halaman : 10+1
Satuan Bahan
11
kg
9,250.00
12
kg
10,900.00
13
kg
24,550.00
14
kg
8,550.00
15
kg
6,500.00
16
Kawat Tembaga
kg
4,500.00
17
kg
20,400.00
18
kg
34,000.00
19
kg
14,000.00
20
9,500.00
21
Ram Kawat 1 x 1 cm
9,500.00
22
Ram Ayam
10,000.00
23
16,900.00
24
Kawat Harmonika 4 cm
21,450.00
25
Kawat Harmonika 2 cm
26,000.00
26
kg
20,400.00
27
Wiremesh M8
31,200.00
28
Wiremesh M6
25,500.00
29
Timah
kg
32,000.00
30
Timah Hitam
kg
20,400.00
31
11,050.00
32
bt
20,400.00
33
bt
26,500.00
34
62,150.00
Halaman : 11+1
Satuan Bahan
4
80,700.00
35
36
96,850.00
37
109,200.00
38
126,350.00
39
33,550.00
40
m1
125,000.00
41
m1
130,000.00
42
m1
55,000.00
43
40,500.00
44
43,000.00
45
53,300.00
46
71,000.00
47
bh
68,250.00
48
ps
81,900.00
49
m1
4,000.00
50
m1
21,850.00
51
m1
27,300.00
52
kg
9,500.00
53
kg
10,150.00
54
kg
8,200.00
55
kg
8,200.00
56
kg
8,200.00
57
kg
36,800.00
58
Lem Fox
kg
13,000.00
59
m2
400,000.00
60
m2
400,000.00
61
Pintu Aluminium
m2
150,000.00
62
unt
825,000.00
63
unt
1,200,000.00
64
m2
80,000.00
65
Besi Teralis
m2
450,000.00
BAHAN KACA
Kaca Polos 2 mm
32,000.00
Kaca Polos 3 mm
34,000.00
Kaca Polos 5 mm
38,000.00
66,000.00
70,000.00
61,350.00
273,000.00
443,550.00
716,550.00
10
2,934,750.00
11
Kaca 6 mm Gravir
1,225,800.00
12
Glass Block DN 20 x 20
bh
20,150.00
13
Glass Block 20 x 20 Ex LN
bh
68,250.00
Halaman : 12+1
Satuan Bahan
Paku 3 cm
kg
9,000.00
kg
9,000.00
Paku 8 cm s/d 12 cm
kg
9,000.00
kg
9,500.00
kg
9,800.00
kg
14,000.00
kg
15,000.00
bh
650.00
Paku Cacing
kg
12,500.00
10
kg
14,000.00
11
Paku Skrup
kg
6,750.00
12
kg
9,500.00
13
Duk Angker
kg
9,500.00
14
bh
14,000.00
15
bh
4,700.00
16
bh
4,000.00
17
bh
3,400.00
BAHAN PERPIPAAN
1.
bt
83,700.00
bt
88,400.00
bt
95,950.00
bt
111,300.00
bt
341,250.00
bt
471,500.00
bt
668,100.00
bt
1,105,650.00
Hydrant
bh
210,000.00
10
bt
74,350.00
11
bt
133,750.00
12
bt
238,800.00
13
bt
307,000.00
14
bt
409,500.00
15
bt
70,000.00
16
bt
85,300.00
17
bt
126,800.00
18
bt
164,700.00
19
bt
196,200.00
20
bt
232,000.00
21
bt
286,600.00
22
bt
381,400.00
23
bt
464,000.00
24
bt
611,500.00
Halaman : 13+1
Satuan Bahan
25
bh
4,000.00
26
bh
5,200.00
27
bh
8,200.00
28
bh
10,000.00
29
bh
11,500.00
30
bh
17,200.00
31
bh
23,800.00
32
bh
34,000.00
33
bh
40,950.00
34
bh
47,700.00
35
bt
21,800.00
36
3/4"
bt
30,700.00
37
1"
bt
38,200.00
38
1 1/4"
bt
53,200.00
39
1 1/2"
bt
68,800.00
40
2"
bt
94,100.00
41
2 1/2"
bt
120,000.00
42
3"
bt
180,200.00
43
4"
bt
279,750.00
44
6"
bt
539,100.00
45
8"
bt
784,800.00
46
bt
12,750.00
47
bt
16,500.00
48
bt
22,500.00
49
bt
31,450.00
50
bt
40,450.00
51
bt
69,950.00
52
bt
83,850.00
53
bt
154,300.00
54
bt
204,750.00
55
bt
481,000.00
56
bt
35,000.00
57
bt
44,000.00
58
bt
51,900.00
59
bt
120,000.00
60
bt
130,000.00
61
bt
109,250.00
62
bt
300,250.00
63
bt
185,000.00
64
bt
272,300.00
65
bh
1,000.00
66
bh
1,400.00
67
bh
4,800.00
68
bh
19,900.00
Halaman : 14+1
Satuan Bahan
69
bh
35,900.00
70
bh
81,650.00
71
bh
1,400.00
72
bh
1,800.00
73
bh
3,600.00
74
bh
4,300.00
75
bh
5,950.00
76
bh
900.00
77
bh
20,400.00
78
bh
32,000.00
79
bh
54,600.00
80
bh
91,500.00
81
bh
301,000.00
82
bh
695,750.00
83
bh
2,601,300.00
84
bh
5,400.00
85
bh
5,400.00
86
bh
14,900.00
87
bh
16,400.00
88
bh
16,400.00
89
bh
16,400.00
90
bh
17,000.00
91
bh
17,000.00
92
bh
41,000.00
93
bh
47,800.00
94
bh
28,000.00
95
Lem Paralon
bh
5,500.00
96
Solatip Leideng
gl
1,950.00
97
m1
26,600.00
BAHAN SANITAIR
bh
23,800.00
bh
27,300.00
bh
177,450.00
bh
245,700.00
bh
614,250.00
bh
696,150.00
bh
61,300.00
bh
54,600.00
bh
71,000.00
10
bh
200,000.00
11
bh
431,300.00
12
bh
712,500.00
13
Lem Paralon
bh
5,400.00
Halaman : 15+1
Satuan Bahan
4
3,000.00
14
bh
15
bh
8,300.00
16
bh
34,000.00
17
bh
34,000.00
18
bh
196,000.00
19
bh
36,000.00
20
bh
184,200.00
21
bh
102,300.00
22
bh
68,250.00
23
bh
27,300.00
24
bh
122,850.00
25
bh
40,950.00
26
bh
170,500.00
27
unit
1,633,800.00
28
bh
34,000.00
29
unit
941,850.00
30
unit
511,800.00
31
set
1,706,250.00
32
bh
109,200.00
33
bh
60,350.00
34
unit
314,400.00
35
unit
150,150.00
36
unit
1,556,000.00
37
unit
1,433,000.00
38
unit
1,177,250.00
39
bh
1,098,750.00
40
unit
1,276,200.00
41
lbr
344,000.00
42
bh
160,000.00
43
bh
200,000.00
44
bh
225,000.00
45
Selotip
bh
1,300.00
46
bh
204,000.00
47
bh
95,500.00
48
Floordrain stainless
bh
20,000.00
lbr
18,000.00
lbr
32,500.00
lbr
64,000.00
111,000.00
127,500.00
lbr
36,000.00
Bubung Asbes
lbr
22,000.00
Halaman : 16+1
Satuan Bahan
lbr
40,000.00
lbr
46,000.00
10
lbr
68,700.00
11
387,600.00
13
200,000.00
14
Aluminium foile
6,000.00
15
bh
950.00
16
bh
1,200.00
17
bh
750.00
18
Genting Morando
bh
1,600.00
19
bh
3,500.00
20
bh
2,800.00
21
bh
3,300.00
22
bh
5,300.00
23
bh
16,350.00
24
170,550.00
25
123,750.00
26
m1
111,800.00
27
m1
60,000.00
28
m1
77,700.00
29
m1
60,000.00
30
m1
77,700.00
31
m1
60,000.00
32
70,900.00
33
16,350.00
34
Sirap Kelas I ( 80 / m2 )
bh
750.00
35
Sirap
136,500.00
36
Genteng Keramik
bh
6,100.00
37
78,000.00
38
87,750.00
39
93,000.00
40
104,650.00
41
bh
1,650.00
42
bh
3,500.00
43
Genting Magas
bh
1,050.00
44
148,000.00
45
bh
2,800.00
46
bh
6,900.00
47
bh
6,650.00
48
bh
1,600.00
49
bh
5,450.00
50
Bubungan asbes
bh
20,400.00
51
bh
1,700.00
52
bh
1,950.00
Halaman : 17+1
Satuan Bahan
4
60,375.00
53
bh
54
Genteng Aspal
bh
55
Genteng Kodok
bh
2,000.00
56
bh
1,950.00
BAHAN MEKANIKAL
unit
47,775,000.00
unit
163,800,000.00
unit
409,500,000.00
unit
23,887,500.00
unit
4,231,500.00
unit
3,412,500.00
unit
4,777,500.00
unit
4,231,500.00
unit
819,000.00
10
unit
11,943,750.00
11
unit
8,872,500.00
12
unit
4,777,500.00
13
14
unit
3,500,000.00
15
unit
4,500,000.00
BAHAN ELEKTRIKAL
1.5
ROLL
48,300.00
ROLL
77,300.00
m'
3,700.00
m'
4,600.00
m'
5,600.00
m'
4,800.00
m'
6,150.00
Kabel NYM 2 x 4
m'
6,700.00
1 BTU
1,950.00
Kabel NYM 3 x 4
m'
8,400.00
10
Kabel NYM 4 x 4
m'
8,900.00
11
Kabel NYM 2 x 6
m'
6,900.00
12
Kabel NYM 3 x 6
m'
9,500.00
13
Kabel NYM 4 x 6
m'
12,600.00
14
m'
12,200.00
15
m'
16,150.00
16
m'
20,600.00
18
Kabel NYY 2 x 4
m'
8,500.00
19
Kabel NYY 3 x 4
m'
7,300.00
20
Kabel NYY 4 x 4
m'
12,200.00
21
Kabel NYY 2 x 6
m'
8,500.00
22
Kabel NYY 3 x 6
m'
9,100.00
Halaman : 18+1
Satuan Bahan
4
11,350.00
23
Kabel NYY 4 x 6
m'
24
m'
9,800.00
25
m'
13,500.00
26
m'
16,500.00
27
m'
375,700.00
28
Kabel Tembaga
Kg
33,800.00
29
Kabel Tik 2 10 mm
m'
4,200.00
30
bh
522,000.00
31
bh
1,350,000.00
32
unt
70,000.00
33
unt
106,200.00
34
unt
134,400.00
35
unt
282,500.00
36
MCB Mercury
bh
55,200.00
37
MCB 1 PAS
bh
31,200.00
38
MCB 3 PAS
bh
52,750.00
39
bh
318,000.00
40
bh
3,600.00
41
bh
6,000.00
42
Saklar Magnet 25 PK
bh
798,500.00
43
bh
9,800.00
44
bh
14,200.00
45
bh
6,000.00
46
bh
19,750.00
47
bh
14,000.00
48
bh
54,600.00
49
bh
93,125.00
50
bh
56,500.00
51
ttk
61,500.00
52
bh
4,950.00
53
bh
11,000.00
54
bh
15,200.00
55
Trapo TL 20 W ( Philip )
bh
20,500.00
56
Trapo TL 40 W ( Philip )
bh
22,550.00
57
Trapo TL 20 W ( Sinar )
bh
21,400.00
58
Trapo TL 40 W ( Sinar )
bh
20,350.00
59
Trapo Ballas
bh
241,375.00
60
bh
3,450.00
61
bh
1,400.00
62
bh
70,200.00
63
Down Light + SL 25 W
bh
185,500.00
64
Lampu SL Philip 25 W
bh
66,500.00
65
bh
42,500.00
66
Lampu Mercuri 80 W
bh
86,000.00
Halaman : 19+1
Satuan Bahan
67
bh
157,000.00
68
bh
160,000.00
69
bh
484,350.00
70
bh
65,000.00
71
bh
14,150.00
72
ttk
273,500.00
73
Pentanahan Panel
ttk
118,200.00
74
bh
21,150.00
75
Box Sekering
set
81,250.00
76
bh
30,300.00
77
Terminal Kabel
bh
18,150.00
78
bh
278,000.00
79
Stainless steel
11,000.00
80
Capasitor
bh
70,000.00
81
Link Buckle
bh
4,500.00
82
Stoping Buckle
bh
1,750.00
83
Wed Clem
bh
12,000.00
84
Tiang Besi 7m
bh
1,741,000.00
85
Ignitor SN
bh
105,000.00
86
Tap Connector
bh
8,750.00
87
bh
100,000.00
bh
204,750.00
Tarikan Pintu
bh
23,000.00
bh
61,350.00
bh
618,300.00
unt
64,800.00
Kunci 2 Slaag Silinder SEIS Asli type 210 s/d type 226
bh
192,000.00
bh
88,600.00
bh
102,300.00
bh
40,950.00
10
bh
26,900.00
11
bh
170,500.00
12
Kunci Gembok
bh
10,300.00
13
bh
87,350.00
14
bh
68,250.00
15
bh
65,600.00
16
Kunci Jendela
bh
6,500.00
17
Espangolet
ps
51,200.00
18
bh
6,750.00
19
Grendel 15 cm
bh
10,900.00
20
Grendel 5 cm biasa
bh
2,700.00
21
ps
6,750.00
Halaman : 20+1
Satuan Bahan
22
ps
16,350.00
23
bh
17,500.00
24
dn
13,650.00
25
bh
23,800.00
26
bh
8,850.00
27
bh
12,200.00
28
ps
18,300.00
29
bh
7,400.00
30
ps
8,850.00
31
Engsel Patrun
ps
5,450.00
32
Engsel Harmonika
m1
11,500.00
33
Engsel Floring
unit
450,000.00
34
unt
129,600.00
35
unt
477,750.00
36
unt
109,200.00
37
bh
9,500.00
38
m1
23,900.00
39
m1
30,700.00
40
m'
160,000.00
ton
546,000.00
kg
5,100.00
Aspal Curah
kg
3,650.00
Aspal RC 70 ( Cilacap )
kg
4,875.00
kg
4,875.00
As Buton *M062
kg
1,500.00
Lt
6,375.00
Lt
1,550.00
Lt
3,000.00
Pompa Kodok
unit
171,000.00
unit
155,700.00
unit
341,250.00
unit
1,149,300.00
unit
1,684,400.00
unit
5,812,300.00
unit
6,882,500.00
unit
25,252,500.00
unit
12,332,500.00
10
unit
211,575,000.00
11
unit
4,299,750.00
Halaman : 21+1
Satuan Bahan
bh
450,000.00
bh
700,000.00
bh
1,500,000.00
Bak Taraso WC 40 x 40
bh
27,500.00
Bak KM Taraso 60 x 60
bh
67,500.00
1w
dihitung
dihitung
dihitung
dihitung
dihitung
dihitung
1 ttk
dihitung
dihitung
ttk
dihitung
10
1 spl
dihitung
11
1 spl
dihitung
12
1 watt
dihitung
13
unit
dihitung
14
unit
dihitung
15
Geolistrik
1 ttk
dihitung
16
Geolistrik
1 ttk
dihitung
ALAT TUKANG.
Palu 0,5 kg
bh
25,000.00
Cangkul
bh
27,500.00
Singkup
bh
33,500.00
Sekrop
bh
42,000.00
Pengki
bh
2,100.00
Linggis
bh
25,000.00
bh
55,000.00
bh
12,250.00
bh
1,200.00
10
bh
62,000.00
hari
184,275.00
hari
202,600.00
hari
300,000.00
hari
282,000.00
Halaman : 22+1
Satuan Bahan
hari
258,000.00
hari
307,000.00
hari
178,000.00
hari
307,000.00
hari
430,000.00
10
hari
2,211,000.00
11
hari
645,000.00
12
Sewa Draklint
jam
153,000.00
13
Whell Loader
jam
184,000.00
14
hari
706,000.00
15
Ecavator Hydr 1 m3
hari
675,000.00
16
Backu
hari
104,000.00
17
jam
644,000.00
18
hari
215,000.00
19
Vibro Roller
hari
184,000.00
20
Stone Crusher
hari
215,000.00
21
AMP
hari
276,000.00
22
hari
92,000.00
23
hari
368,000.00
24
Asphal Finisher
hari
276,000.00
25
hari
153,500.00
26
Asphal Spayer
hari
123,000.00
27
hari
276,000.00
28
hari
307,000.00
29
hari
245,000.00
30
Crusher / SCR
hari
921,000.00
31
hari
73,000.00
32
hari
105,000.00
33
Concrete Viberator
hari
73,000.00
34
Pick Up
hari
215,000.00
35
hari
307,000.00
36
hari
368,500.00
37
hari
294,800.00
38
hari
307,000.00
39
Truck Fuso
hari
737,000.00
40
hari
122,800.00
41
hari
92,000.00
42
Stamper 8 Jam
hari
98,300.00
43
Compresor Air
hari
92,000.00
44
hari
61,400.00
45
hari
61,400.00
46
hari
184,300.00
Minyak Tanah
101,650.00
45,000.00
lt
lt
3,250.00
650.00
Halaman : 23+1
Satuan Bahan
Minyak Solar
lt
5,500.00
Bensin Premium
lt
5,850.00
Plus Oil
lt
1,050.00
Minyak Pelumas
lt
23,800.00
Elpiji / botol
10
Asitilin / botol
15 kg
81,900.00
15.1 kg
11
69,550.00
Angin ( 02 ) / botol
btl
44,300.00
12
kg
13,650.00
13
Karbit
kg
6,750.00
14
Aspal
15
772
773
774
775
776
777
778
ltr
4,875.00
Drum
583,450.00
bh
305,000.00
bh
465,800.00
bh
617,650.00
bh
1,781,250.00
bh
2,139,500.00
bh
605,600.00
27,300.00
bh
233,750.00
bh
242,200.00
10
unit
101,124,000.00
11
unit
120,601,000.00
12
unit
54,315,000.00
13
bh
399,200.00
14
bh
300,300.00
15
Cermin Tikungan
unit
4,692,000.00
16
bh
315,650.00
17
bh
332,600.00
18
bh
315,600.00
19
Timbangan Portable
unit
637,105,200.00
20
unit
7,556,145,800.00
21
unit
4,800,597,000.00
22
unit
4,275,343,800.00
Halaman : 24+1
Halaman : 25+3
URAIAN
JUMLAH
A.01.06
28,540.00
A.01.07
212,950.00
A.01.10
5,360.00
A.01.12
A.01.13
21,710.00
A.01.16
75,500.00
A.02.01
13,970.00
A.02.02
18,340.00
A.02.03
25,640.00
A.02.04
32,950.00
A.02.05
40,250.00
A.02.06
21,800.00
A.02.07
43,650.00
A.02.08
28,770.00
A.02.09
A.02.10
A.02.11
A.02.12
1 M3 PEMADATAN TANAH
10,470.00
A.02.13
1 M3 URUGAN PASIR
82,140.00
A.02.14
A.02.15
97,730.00
A.02.16
137,330.00
A.02.17
A.02.18
1 M3 URUGAN SIRTU
A.02.19
67,800.00
A.02.20
35,950.00
A.02.22
37,810.00
A.02.23
10,890.00
A.03.02
499,130.00
A.03.03
431,780.00
A.03.04
391,380.00
A.03.05
363,400.00
A.03.13
171,160.00
A.03.14
A.03.15
564,960.00
A.03.16
636,530.00
A.03.17
470,300.00
A.03.18
182,180.00
A.03.20
166,850.00
A.03.21
184,670.00
A.04.05
97,380.00
A.04.09
56,130.00
Trotoarisasi dan
Penataan Alun-alun Langensari
217,240.00
1,740.00
17,940.00
6,690.00
101,310.00
21,070.00
116,830.00
1,117,010.00
Halaman : 26+3
A.04.10
51,230.00
A.04.11
48,290.00
A.04.12
46,430.00
A.04.18
76,700.00
A.04.19
68,340.00
A.04.20
59,300.00
A.04.25
A.04.27
30,190.00
A.05.02
23,360.00
A.05.03
21,260.00
A.05.04
19,920.00
A.05.05
19,050.00
A.05.13
33,840.00
A.05.14
30,230.00
A.05.15
28,040.00
A.05.16
26,510.00
A.05.19
36,010.00
A.05.20
33,450.00
A.05.21
31,170.00
A.05.22
29,550.00
A.05.23
43,830.00
A.05.24
39,170.00
A.05.25
36,330.00
A.05.26
33,040.00
A.05.31
A.05.34
17,860.00
A.05.35
13,540.00
A.05.36
1 M2 ACIAN PC
A.06.01
9,203,970.00
A.06.02
6,874,720.00
A.06.03
3,305,220.00
A.06.04
146,440.00
A.06.05
488,810.00
A.06.06
386,510.00
A.06.07
241,750.00
A.06.08
416,870.00
A.06.09
327,360.00
A.06.10
200,690.00
A.06.11
722,450.00
A.06.12
558,770.00
A.06.13
327,150.00
A.06.14
375,880.00
A.06.15
325,750.00
A.06.16
254,820.00
A.06.17
623,760.00
A.06.18
470,310.00
Trotoarisasi dan
Penataan Alun-alun Langensari
887,790.00
6,370.00
13,820.00
Halaman : 27+3
A.06.19
253,170.00
A.06.20
276,820.00
A.06.21
379,980.00
A.06.22
329,860.00
A.06.23
258,930.00
A.06.24
488,310.00
A.06.25
438,180.00
A.06.26
345,250.00
A.06.27
420,270.00
A.06.28
1 M2 PASANG PINTU TEAKWOOD & FORMIKA RANGKA KAYU KAMPER BANJAR (DIVERNIS)
378,950.00
A.06.29
1 M2 PASANG PINTU TEAKWOOD & FORMIKA RANGKA KAYU LOKAL KLS II (DIVERNIS)
308,010.00
A.06.30
556,720.00
A.06.31
579,360.00
A.06.32
413,660.00
A.06.33
9,928,270.00
A.06.34
6,389,020.00
A.06.35
2,819,520.00
A.06.36
4,090,020.00
A.06.37
77,760.00
A.06.38
44,530.00
A.06.39
43,110.00
A.06.40
A.06.41
46,650.00
A.06.42
110,310.00
A.06.43
84,900.00
A.06.44
1 M3 PASANG RANGKA LANGIT - LANGIT (1,00 x 1,00) m, KAYU KAYU LOKAL KLS II
44,970.00
A.06.45
66,990.00
A.06.46
56,260.00
A.06.47
30,210.00
A.06.48
A.06.49
A.06.50
A.06.51
107,550.00
A.06.52
62,460.00
A.06.53
31,820.00
A.06.54
A.06.55
A.06.56
182,260.00
A.06.57
276,230.00
A.06.58
A.06.59
6,230.00
A.06.60
4,150.00
A.06.61
330,520.00
A.07.01
490,330.00
A.07.05
490,880.00
A.07.13
669,660.00
Trotoarisasi dan
Penataan Alun-alun Langensari
102,510.00
108,580.00
80,450.00
40,640.00
182,260.00
85,570.00
70,110.00
Halaman : 28+3
A.07.25
9,920.00
A.07.28
75,150.00
A.07.29
31,880.00
A.07.30
40,000.00
A.07.31
169,670.00
A.07.32
340,870.00
A.07.33
380,240.00
A.07.34
212,070.00
A.07.35
824,940.00
A.07.36
845,570.00
A.07.37
A.07.38
2,370,890.00
A.07.47
3,098,860.00
77,150.00
3,504,620.00
2,739,040.00
2,730,760.00
2,167,570.00
4,036,690.00
3,110,640.00
3,292,350.00
2,658,700.00
2,949,550.00
2,386,350.00
2,573,790.00
2,125,000.00
2,088,580.00
1,663,410.00
2,212,340.00
Trotoarisasi dan
Penataan Alun-alun Langensari
3,147,480.00
Halaman : 29+3
1
A.07.65
2
1 M3 MEMBUAT RING BALK 10/15 (202 Kg Besi + Bekesting)
3
3,147,480.00
3,383,670.00
3,037,090.00
2,403,440.00
2,767,220.00
2,204,020.00
2,511,440.00
2,032,720.00
2,720,290.00
2,515,650.00
A.07.76
3,050,090.00
A.07.77
2,754,780.00
A.07.78
4,411,500.00
A.07.79
1 M3 PEK. PLAT BETON BERTULANG, TULANGAN 2 LAPIS DIA.16-17.5CM DAN DIA. 10-12.5 cm TEBAL 20 cm
2,766,580.00
A.08.02
41,150.00
A.08.03
40,120.00
A.08.05
41,030.00
A.08.06
44,550.00
A.08.11
56,030.00
A.08.12
18,350.00
A.08.13
36,620.00
A.08.14
31,200.00
A.08.30
50,800.00
A.09.02
14,430.00
A.09.24
27,930.00
A.10.01
A.10.02
A.10.04
A.10.05
739,570.00
A.10.06
331,470.00
A.10.07
229,450.00
A.10.08
389,190.00
A.10.09
A.10.16
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (30X30) TINGGI 35 CM
219,590.00
A.10.17
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (45X45) TINGGI 50 CM
196,530.00
A.10.18
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (60X60) TINGGI 65 CM
300,860.00
Trotoarisasi dan
Penataan Alun-alun Langensari
1,388,090.00
167,060.00
1,905,210.00
2,203,690.00
Halaman : 30+3
A.10.19
4,250.00
A.10.20
30,890.00
A.10.21
42,680.00
A.10.22
66,780.00
A.10.23
142,880.00
A.10.24
187,560.00
A.10.25
12,970.00
A.10.26
16,760.00
A.10.27
19,960.00
A.10.28
33,000.00
A.10.29
45,620.00
A.10.30
54,820.00
A.10.31
85,080.00
A.10.32
127,520.00
A.10.33
211,500.00
A.10.35
22,840.00
A.10.36
22,360.00
A.10.37
6,553,860.00
A.10.38
4,090,320.00
A.10.39
2,413,310.00
A.10.40
111,080.00
A.10.41
124,530.00
A.11.01
A.11.08
537,250.00
A.11.09
244,180.00
A.11.12
173,060.00
A.11.17
A.11.18
75,330.00
A.11.19
109,150.00
A.11.20
102,570.00
A.11.21
102,570.00
A.12.02
117,150.00
A.12.03
A.12.04
A.12.05
18,610.00
A.12.06
12,940.00
A.12.09
14,620.00
A.12.10
A.12.11
A.12.12
A.12.14
A.12.16
48,340.00
A.12.17
53,180.00
A.12.18
87,780.00
A.12.19
A.12.24
Trotoarisasi dan
Penataan Alun-alun Langensari
14,930.00
31,990.00
65,610.00
245,690.00
166,570.00
17,030.00
49,310.00
100,090.00
342,330.00
53,180.00
Halaman : 31+3
A.12.25
A.12.26
14,630.00
A.12.27
16,770.00
A.12.28
16,770.00
A.12.29
1,950.00
A.12.30
3,570.00
A.12.31
1 M2 PEKERJAAN BONDEX
A.12.32
1 M2 PEKERJAAN WIREMESH M8
A.12.33
983,510.00
A.12.34
394,430.00
A.13.02
A.13.09
A.13.42
97,990.00
A.13.44
97,990.00
A.13.45
95,790.00
A.13.46
97,990.00
A.13.47
108,990.00
A.13.48
114,490.00
A.13.49
108,990.00
A.13.51
267,010.00
A.13.56
416,180.00
A.13.58
91,210.00
A.13.59
97,260.00
A.13.62
99,850.00
A.13.63
101,110.00
A.13.66
99,850.00
A.13.68
86,760.00
A.13.69
A.13.70
297,650.00
A.13.74
184,060.00
A.13.75
A.13.76
100,690.00
A.13.77
108,550.00
A.13.78
97,650.00
A.13.82
30,310.00
A.13.83
67,510.00
A.13.84
69,060.00
A.13.85
A.13.86
64,620.00
A.13.87
65,730.00
A.14.07
21,610.00
A.14.08
1 M2 PENGECATAN BIDANG KAYU BARU (1 LAPIS PLAMIR), 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP
31,180.00
A.14.12
3,550.00
A.14.14
1 M2 PENGECATAN TEMBOK BARU (1 LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)
8,030.00
A.14.15
5,480.00
A.14.19
8,840.00
Trotoarisasi dan
Penataan Alun-alun Langensari
760.00
138,380.00
43,970.00
54,600.00
341,470.00
86,280.00
93,540.00
141,280.00
Halaman : 32+3
A.14.21
22,760.00
A.14.24
36,020.00
A.14.25
14,250.00
A.14.26
14,250.00
A.14.28
9,480.00
A.14.29
13,480.00
A.14.30
25,920.00
A.14.31
27,680.00
A.14.32
20,220.00
A.14.33
Trotoarisasi dan
Penataan Alun-alun Langensari
7,860.00
Halaman : 33+3
Trotoarisasi dan
Penataan Alun-alun Langensari
URAIAN
KOEF
SAT.
HARGA SAT.
JUMLAH
6=(3x5)
A.01.06
0.0100
m3
1,100,000.00
11,000.00
0.0200
Kg
9,000.00
180.00
0.0070
1,105,000.00
7,735.00
Jumlah Bahan
18,915.00
UPAH :
Pekerja
0.1000
Oh
27,500.00
2,750.00
Tukang Kayu
0.1000
Oh
36,500.00
3,650.00
Kepala Tukang
0.0100
Oh
42,000.00
420.00
Mandor
0.0050
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
25,947.50
Keuntungan Max. 10 %
A.01.10
212.50
7,032.50
2,594.75
Jumlah Total
28,542.25
Dibulatkan
28,540.00
0.1000
Oh
27,500.00
2,750.00
Mandor
0.0500
Oh
42,500.00
2,125.00
Jumlah Pekerja
4,875.00
4,875.00
Keuntungan Max. 10 %
487.50
Jumlah Total
5,362.50
Dibulatkan
5,360.00
Halaman : 34+29
1
A.01.07
6=(3x5)
0.0800
1,100,000.00
88,000.00
Paku 4 - 7
0.2500
kg
9,000.00
2,250.00
0.6200
lbr
23,900.00
14,818.00
Triplex 3 mm
0.5000
lbr
50,450.00
25,225.00
PC (50 kg)
0.1000
zak
50,000.00
5,000.00
Pasir pasang
0.2500
65,000.00
16,250.00
70.0000
bh
240.00
16,800.00
Bata merah
Jumlah Bahan
168,343.00
UPAH :
Ongkos Pasang
0.1500
ls
168,343.00
Jumlah Pekerja
25,251.45
193,594.45
Keuntungan Max. 10 %
A.01.12
25,251.45
19,359.45
Jumlah Total
212,953.90
Dibulatkan
212,950.00
UPAH :
Pekerja
6.6670
Oh
27,500.00
Mandor
0.3330
Oh
42,500.00
14,152.50
Jumlah Pekerja
197,495.00
197,495.00
Keuntungan Max. 10 %
A.01.13
183,342.50
19,749.50
Jumlah Total
217,244.50
Dibulatkan
217,240.00
UPAH :
Pekerja
0.6667
Oh
27,500.00
Mandor
0.0330
Oh
42,500.00
18,334.25
1,402.50
Jumlah Pekerja
19,736.75
19,736.75
Keuntungan Max. 10 %
1,973.68
Jumlah Total
21,710.43
Dibulatkan
21,710.00
Halaman : 35+29
1
A.01.16
6=(3x5)
0.0420
1,100,000.00
46,200.00
Paku 4 - 7
0.2500
kg
9,000.00
2,250.00
Pengecatan Kayu
1.0000
ls
6,460.00
6,460.00
Jumlah Bahan
54,910.00
UPAH :
Penulisan
0.1250
Oh
54,910.00
Ongkos Pasang
0.1250
Oh
54,910.00
6,863.75
Jumlah Pekerja
13,727.50
68,637.50
Keuntungan Max. 10 %
A.02.01
6,863.75
6,863.75
Jumlah Total
75,501.25
Dibulatkan
75,500.00
UPAH :
Pekerja
0.4000
Oh
27,500.00
11,000.00
Mandor
0.0400
Oh
42,500.00
1,700.00
Jumlah Pekerja
12,700.00
12,700.00
Keuntungan Max. 10 %
A.02.02
1,270.00
Jumlah Total
13,970.00
Dibulatkan
13,970.00
UPAH :
Pekerja
0.5260
Oh
27,500.00
14,465.00
Mandor
0.0520
Oh
42,500.00
2,210.00
Jumlah Pekerja
16,675.00
16,675.00
Keuntungan Max. 10 %
1,667.50
Jumlah Total
18,342.50
Dibulatkan
18,340.00
Halaman : 36+29
1
A.02.03
6=(3x5)
UPAH :
Pekerja
0.7350
Oh
27,500.00
Mandor
0.0730
Oh
42,500.00
3,102.50
Jumlah Pekerja
23,315.00
23,315.00
Keuntungan Max. 10 %
A.02.04
20,212.50
2,331.50
Jumlah Total
25,646.50
Dibulatkan
25,640.00
UPAH :
Pekerja
0.9440
Oh
27,500.00
25,960.00
Mandor
0.0940
Oh
42,500.00
3,995.00
Jumlah Pekerja
29,955.00
29,955.00
Keuntungan Max. 10 %
A.02.05
2,995.50
Jumlah Total
32,950.50
Dibulatkan
32,950.00
UPAH :
Pekerja
1.1530
Oh
27,500.00
31,707.50
Mandor
0.1150
Oh
42,500.00
4,887.50
Jumlah Pekerja
36,595.00
36,595.00
Keuntungan Max. 10 %
3,659.50
Jumlah Total
40,254.50
Dibulatkan
40,250.00
Halaman : 37+29
A.02.06
6=(3x5)
BAHAN :
Jumlah Bahan
UPAH :
Pekerja
0.6250
Oh
27,500.00
Mandor
0.0620
Oh
42,500.00
2,635.00
Jumlah Pekerja
19,822.50
19,822.50
Keuntungan Max. 10 %
A.02.07
17,187.50
1,982.25
Jumlah Total
21,804.75
Dibulatkan
21,800.00
UPAH :
Pekerja
1.2500
Oh
27,500.00
34,375.00
Mandor
0.1250
Oh
42,500.00
5,312.50
Jumlah Pekerja
39,687.50
39,687.50
Keuntungan Max. 10 %
A.02.08
3,968.75
Jumlah Total
43,656.25
Dibulatkan
43,650.00
UPAH :
Pekerja
0.8230
Oh
27,500.00
22,632.50
Mandor
0.0830
Oh
42,500.00
3,527.50
Jumlah Pekerja
26,160.00
26,160.00
Keuntungan Max. 10 %
2,616.00
Jumlah Total
28,776.00
Dibulatkan
28,770.00
Halaman : 38+29
1
A.02.09
6=(3x5)
UPAH :
Pekerja
0.0500
Oh
27,500.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
1,587.50
1,587.50
Keuntungan Max. 10 %
A.02.10
1,375.00
158.75
Jumlah Total
1,746.25
Dibulatkan
1,740.00
UPAH :
Pekerja
0.5160
Oh
27,500.00
14,190.00
Mandor
0.0500
Oh
42,500.00
2,125.00
Jumlah Pekerja
16,315.00
16,315.00
Keuntungan Max. 10 %
A.02.11
1,631.50
Jumlah Total
17,946.50
Dibulatkan
17,940.00
UPAH :
Pekerja
0.1920
Oh
27,500.00
5,280.00
Mandor
0.0190
Oh
42,500.00
807.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
6,087.50
```````````````````
6,087.50
608.75
Jumlah Total
6,696.25
Dibulatkan
6,690.00
Halaman : 39+29
1
A.02.12
6=(3x5)
1 M3 PEMADATAN TANAH
BAHAN :
Jumlah Bahan
UPAH :
Pekerja
0.3000
Oh
27,500.00
8,250.00
Mandor
0.0300
Oh
42,500.00
1,275.00
Jumlah Pekerja
9,525.00
9,525.00
Keuntungan Max. 10 %
A.02.13
952.50
Jumlah Total
10,477.50
Dibulatkan
10,470.00
1 M3 URUGAN PASIR
BAHAN :
Pasir Urug
1.2000
55,000.00
Jumlah Bahan
66,000.00
66,000.00
UPAH :
Pekerja
0.3000
Oh
27,500.00
8,250.00
Mandor
0.0100
Oh
42,500.00
425.00
Jumlah Pekerja
8,675.00
74,675.00
Keuntungan Max. 10 %
A.02.14
7,467.50
Jumlah Total
82,142.50
Dibulatkan
82,140.00
0.3300
55,000.00
18,150.00
Kapur Padam
0.1090
88,700.00
9,668.30
Tanah Liat
0.7630
29,000.00
22,127.00
Jumlah Bahan
49,945.30
UPAH :
Pekerja
0.8330
Oh
27,500.00
22,907.50
Tukang Batu
0.4160
Oh
34,000.00
14,144.00
Kepala Tukang
0.0400
Oh
39,500.00
1,580.00
Mandor
0.0830
Oh
42,500.00
3,527.50
Jumlah Pekerja
42,159.00
92,104.30
Keuntungan Max. 10 %
Jumlah Total
Dibulatkan
9,210.43
101,314.73
101,310.00
Halaman : 40+29
1
A.02.15
6=(3x5)
0.2000
88,700.00
17,740.00
Tanah Liat
1.0000
29,000.00
29,000.00
Jumlah Bahan
46,740.00
UPAH :
Pekerja
0.8330
Oh
27,500.00
22,907.50
Tukang Batu
0.4160
Oh
34,000.00
14,144.00
Kepala Tukang
0.0410
Oh
39,500.00
1,619.50
Mandor
0.0810
Oh
42,500.00
3,442.50
Jumlah Pekerja
42,113.50
88,853.50
Keuntungan Max. 10 %
A.02.16
8,885.35
Jumlah Total
97,738.85
Dibulatkan
97,730.00
0.2000
88,700.00
17,740.00
Pasir Pasang
1.0000
65,000.00
65,000.00
Jumlah Bahan
82,740.00
UPAH :
Pekerja
0.8330
Oh
27,500.00
22,907.50
Tukang Batu
0.4160
Oh
34,000.00
14,144.00
Kepala Tukang
0.0410
Oh
39,500.00
1,619.50
Mandor
0.0810
Oh
42,500.00
3,442.50
Jumlah Pekerja
42,113.50
124,853.50
Keuntungan Max. 10 %
A.02.17
12,485.35
Jumlah Total
137,338.85
Dibulatkan
137,330.00
1.2000
12,000.00
Jumlah Bahan
14,400.00
14,400.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Mandor
0.0150
Oh
42,500.00
637.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
4,762.50
19,162.50
1,916.25
Jumlah Total
21,078.75
Dibulatkan
21,070.00
Halaman : 41+29
1
A.02.18
6=(3x5)
1 M3 URUGAN SIRTU
BAHAN :
Sirtu
1.2000
81,900.00
Jumlah Bahan
98,280.00
98,280.00
UPAH :
Pekerja
0.2500
Oh
27,500.00
6,875.00
Mandor
0.0250
Oh
42,500.00
1,062.50
Jumlah Pekerja
7,937.50
106,217.50
Keuntungan Max. 10 %
A.02.19
10,621.75
Jumlah Total
116,839.25
Dibulatkan
116,830.00
0.2750
85,000.00
23,375.00
Kerikil
0.0300
125,500.00
3,765.00
Pasir Urug
0.0500
55,000.00
Jumlah Bahan
2,750.00
29,890.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Mandor
0.1000
Oh
42,500.00
4,250.00
Jumlah Pekerja
31,750.00
61,640.00
Keuntungan Max. 10 %
A.02.20
6,164.00
Jumlah Total
67,804.00
Dibulatkan
67,800.00
Jumlah Bahan
UPAH :
Pekerja
1.1500
Oh
27,500.00
31,625.00
Mandor
0.0250
Oh
42,500.00
1,062.50
Jumlah Pekerja
32,687.50
32,687.50
Keuntungan Max. 10 %
3,268.75
Jumlah Total
35,956.25
Dibulatkan
35,950.00
Halaman : 42+29
1
A.02.22
6=(3x5)
1.2000
6,500.00
Jumlah Bahan
7,800.00
7,800.00
UPAH :
Pekerja
0.4500
Oh
27,500.00
12,375.00
Mandor
0.0450
Oh
42,500.00
1,912.50
0.1250
Oh
98,300.00
12,287.50
Jumlah Pekerja
26,575.00
34,375.00
Keuntungan Max. 10 %
A.02.23
3,437.50
Jumlah Total
37,812.50
Dibulatkan
37,810.00
1.2000
6,900.00
Jumlah Bahan
8,280.00
8,280.00
UPAH :
Pekerja Setengah Terampil
0.0400
org
30,000.00
1,200.00
Mandor
0.0100
org
42,500.00
425.00
Jumlah Pekerja
1,625.00
9,905.00
Keuntungan Max. 10 %
A.03.02
990.50
Jumlah
10,895.50
Dibulatkan
10,890.00
1.1000
85,000.00
93,500.00
267.0000
Kg
1,000.00
267,000.00
0.4270
65,000.00
27,755.00
Jumlah Bahan
388,255.00
UPAH :
Pekerja
1.5000
Oh
27,500.00
41,250.00
Tukang Batu
0.6000
Oh
34,000.00
20,400.00
Kepala Tukang
0.0600
Oh
39,500.00
2,370.00
Mandor
0.0350
Oh
42,500.00
1,487.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
65,507.50
453,762.50
45,376.25
Jumlah Total
499,138.75
Dibulatkan
499,130.00
Halaman : 43+29
1
A.03.03
6=(3x5)
1.1000
85,000.00
93,500.00
202.0000
Kg
1,000.00
202,000.00
0.4850
65,000.00
31,525.00
Jumlah Bahan
327,025.00
UPAH :
Pekerja
1.5000
Oh
27,500.00
41,250.00
Tukang Batu
0.6000
Oh
34,000.00
20,400.00
Kepala Tukang
0.0600
Oh
39,500.00
2,370.00
Mandor
0.0350
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
392,532.50
Keuntungan Max. 10 %
A.03.04
1,487.50
65,507.50
39,253.25
Jumlah Total
431,785.75
Dibulatkan
431,780.00
1.1000
85,000.00
93,500.00
163.0000
Kg
1,000.00
163,000.00
0.5200
65,000.00
Jumlah Bahan
33,800.00
290,300.00
UPAH :
Pekerja
1.5000
Oh
27,500.00
41,250.00
Tukang Batu
0.6000
Oh
34,000.00
20,400.00
Kepala Tukang
0.0600
Oh
39,500.00
2,370.00
Mandor
0.0350
Oh
42,500.00
1,487.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
65,507.50
355,807.50
35,580.75
Jumlah Total
391,388.25
Dibulatkan
391,380.00
Halaman : 44+29
1
A.03.05
6=(3x5)
1.1000
85,000.00
93,500.00
136.0000
Kg
1,000.00
136,000.00
0.5440
65,000.00
35,360.00
Jumlah Bahan
264,860.00
UPAH :
Pekerja
1.5000
Oh
27,500.00
41,250.00
Tukang Batu
0.6000
Oh
34,000.00
20,400.00
Kepala Tukang
0.0600
Oh
39,500.00
2,370.00
Mandor
0.0350
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
330,367.50
Keuntungan Max. 10 %
A.03.13
1,487.50
65,507.50
33,036.75
Jumlah Total
363,404.25
Dibulatkan
363,400.00
1.2000
85,000.00
Pasir Urug
0.3000
55,000.00
Jumlah Bahan
102,000.00
16,500.00
118,500.00
UPAH :
Pekerja
0.7800
Oh
27,500.00
21,450.00
Tukang Batu
0.3900
Oh
34,000.00
13,260.00
Kepala Tukang
0.0390
Oh
39,500.00
1,540.50
Mandor
0.0200
Oh
42,500.00
850.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
37,100.50
155,600.50
15,560.05
Jumlah Total
171,160.55
Dibulatkan
171,160.00
Halaman : 45+29
1
A.03.14
6=(3x5)
75.0000
Kg
8,000.00
600,000.00
202.0000
Kg
1,000.00
202,000.00
Pasir Beton
0.3200
75,000.00
24,000.00
Koral Beton
0.4900
125,500.00
61,495.00
Kawat Beton
0.8000
Kg
8,550.00
6,840.00
Semen Portland
Jumlah Bahan
894,335.00
UPAH :
Pekerja
3.0000
Oh
27,500.00
82,500.00
Tukang Batu
0.8500
Oh
34,000.00
28,900.00
Kepala Tukang
0.0850
Oh
39,500.00
3,357.50
MAndor
0.1500
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
1,015,467.50
Keuntungan Max. 10 %
A.03.15
6,375.00
121,132.50
101,546.75
Jumlah Total
1,117,014.25
Dibulatkan
1,117,010.00
0.4500
85,000.00
38,250.00
280.0000
Kg
1,000.00
280,000.00
Pasir Beton
0.4500
75,000.00
33,750.00
Koral Beton
0.6700
125,500.00
84,085.00
Semen Portland
Jumlah Bahan
436,085.00
UPAH :
Pekerja
2.3800
Oh
27,500.00
65,450.00
Tukang Batu
0.3000
Oh
34,000.00
10,200.00
Kepala Tukang
0.0300
Oh
39,500.00
1,185.00
Mandor
0.0160
Oh
42,500.00
680.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
77,515.00
513,600.00
51,360.00
Jumlah Total
564,960.00
Dibulatkan
564,960.00
Halaman : 46+29
1
A.03.16
6=(3x5)
0.0190
55,000.00
1,045.00
Pasir Beton
0.0940
75,000.00
7,050.00
Koral Beton
0.1500
125,500.00
18,825.00
Semen Portland
60.5000
Kg
1,000.00
60,500.00
Besi Beton
45.0000
Kg
8,000.00
360,000.00
Kawat Beton
0.9000
Kg
8,550.00
7,695.00
0.0320
1,950,000.00
62,400.00
Paku
0.1200
Kg
9,000.00
1,080.00
Minyak Bekisting
0.0900
Lt
23,800.00
2,142.00
Plamir Tembok
0.2400
Kg
12,000.00
2,880.00
Jumlah Bahan
523,617.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Batu
0.6700
Oh
34,000.00
22,780.00
Kepala Tukang
0.0670
Oh
39,500.00
2,646.50
Mandor
0.0500
Oh
42,500.00
2,125.00
Jumlah Pekerja
55,051.50
578,668.50
Keuntungan Max. 10 %
A.03.17
57,866.85
Jumlah Total
636,535.35
Dibulatkan
636,530.00
0.0160
55,000.00
880.00
Pasir Beton
0.0800
75,000.00
6,000.00
Koral Beton
0.1250
125,500.00
15,687.50
Semen Portland
49.0000
Kg
1,000.00
49,000.00
Besi Beton
34.0000
Kg
8,000.00
272,000.00
Kawat Beton
0.7000
Kg
8,550.00
5,985.00
0.0270
1,100,000.00
29,700.00
Paku
0.1200
Kg
9,000.00
1,080.00
Minyak Bekisting
Plamir Tembok
Jumlah Bahan
0.0900
0.2000
Lt
Kg
23,800.00
12,000.00
2,142.00
2,400.00
384,874.50
Pekerja
0.8000
Oh
27,500.00
22,000.00
Tukang Batu
0.5000
Oh
34,000.00
17,000.00
Kepala Tukang
0.0500
Oh
39,500.00
1,975.00
Mandor
0.0400
Oh
42,500.00
UPAH :
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
1,700.00
42,675.00
427,549.50
42,754.95
Jumlah Total
470,304.45
Dibulatkan
470,300.00
Halaman : 47+29
1
A.03.18
6=(3x5)
1.2000
78,000.00
93,600.00
Kawat Bronjong
3.5000
kg
6,750.00
23,625.00
Jumlah Bahan
117,225.00
UPAH :
Pekerja
1.5000
Oh
27,500.00
41,250.00
Pekerja terampil
0.2000
Oh
31,500.00
6,300.00
Mandor
0.0200
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
165,625.00
Keuntungan Max. 10 %
A.03.20
850.00
48,400.00
16,562.50
Jumlah Total
182,187.50
Dibulatkan
182,180.00
1.1000
m2 ###
117,000.00
128,700.00
Semen Portland
6.0000
Kg
1,000.00
6,000.00
Pasir Pasang
0.0310
65,000.00
2,015.00
Jumlah Bahan
136,715.00
UPAH :
Pekerja
0.1875
Oh
27,500.00
5,156.25
Tukang Batu
0.2250
Oh
34,000.00
7,650.00
0.0375
Oh
39,500.00
1,481.25
Mandor
0.0160
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
151,682.50
Keuntungan Max. 10 %
A.03.21
680.00
14,967.50
15,168.25
Jumlah Total
166,850.75
Dibulatkan
166,850.00
1.0500
m2
117,000.00
122,850.00
11.7500
Kg
1,000.00
11,750.00
0.0350
65,000.00
Jumlah Bahan
2,275.00
136,875.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
0.0350
Oh
39,500.00
1,382.50
Mandor
0.0160
Oh
42,500.00
680.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
31,012.50
167,887.50
16,788.75
Jumlah Total
184,676.25
Dibulatkan
184,670.00
Halaman : 48+29
1
A.04.05
6=(3x5)
140.0000
bh
240.00
33,600.00
22.2000
Kg
1,000.00
22,200.00
0.1020
65,000.00
6,630.00
Jumlah Bahan
62,430.00
UPAH :
Pekerja
0.6500
Oh
27,500.00
17,875.00
Tukang Batu
0.2000
Oh
34,000.00
6,800.00
Kepala Tukang
0.0200
Oh
39,500.00
790.00
Mandor
0.0150
Oh
42,500.00
637.50
Jumlah Pekerja
26,102.50
88,532.50
Keuntungan Max. 10 %
A.04.09
8,853.25
Jumlah Total
97,385.75
Dibulatkan
97,380.00
70.0000
bh
240.00
16,800.00
Semen Portland
18.9500
Kg
1,000.00
18,950.00
0.0380
65,000.00
2,470.00
Pasir Pasang
Jumlah Bahan
38,220.00
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Batu
0.1000
Oh
34,000.00
3,400.00
Kepala Tukang
0.0100
Oh
39,500.00
395.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
12,807.50
51,027.50
Keuntungan Max. 10 %
5,102.75
Jumlah Total
56,130.25
Dibulatkan
56,130.00
Halaman : 49+29
1
A.04.10
6=(3x5)
70.0000
bh
240.00
16,800.00
Semen Portland
14.3700
Kg
1,000.00
14,370.00
0.0400
65,000.00
2,600.00
Pasir Pasang
Jumlah Bahan
33,770.00
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Batu
0.1000
Oh
34,000.00
3,400.00
Kepala Tukang
0.0100
Oh
39,500.00
395.00
Mandor
0.0050
Oh
42,500.00
12,807.50
46,577.50
Keuntungan Max. 10 %
A.04.11
212.50
Jumlah Pekerja
4,657.75
Jumlah Total
51,235.25
Dibulatkan
51,230.00
70.0000
bh
240.00
16,800.00
Semen Portland
11.5000
Kg
1,000.00
11,500.00
0.0430
65,000.00
Pasir Pasang
Jumlah Bahan
2,795.00
31,095.00
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Batu
0.1000
Oh
34,000.00
3,400.00
Kepala Tukang
0.0100
Oh
39,500.00
395.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
12,807.50
43,902.50
Keuntungan Max. 10 %
4,390.25
Jumlah Total
48,292.75
Dibulatkan
48,290.00
Halaman : 50+29
1
A.04.12
6=(3x5)
70.0000
bh
240.00
16,800.00
Semen Portland
9.6800
Kg
1,000.00
9,680.00
Pasir Pasang
0.0450
65,000.00
2,925.00
Jumlah Bahan
29,405.00
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Batu
0.1000
Oh
34,000.00
3,400.00
Kepala Tukang
0.0100
Oh
39,500.00
395.00
Mandor
0.0050
Oh
42,500.00
12,807.50
42,212.50
Keuntungan Max. 10 %
A.04.18
212.50
Jumlah Pekerja
4,221.25
Jumlah Total
46,433.75
Dibulatkan
46,430.00
12.5000
bh
1,750.00
21,875.00
Semen Portland
13.5000
Kg
1,000.00
13,500.00
Pasir Pasang
0.0480
65,000.00
3,120.00
1.9500
Kg
8,000.00
15,600.00
Jumlah Bahan
54,095.00
UPAH :
Pekerja
0.3500
Oh
27,500.00
9,625.00
Tukang Batu
0.1500
Oh
34,000.00
5,100.00
Kepala Tukang
0.0150
Oh
39,500.00
592.50
Mandor
0.0075
Oh
42,500.00
318.75
Jumlah Pekerja
15,636.25
69,731.25
Keuntungan Max. 10 %
6,973.13
Jumlah Total
76,704.38
Dibulatkan
76,700.00
Halaman : 51+29
1
A.04.19
6=(3x5)
12.5000
bh
1,600.00
20,000.00
Semen Portland
10.4500
Kg
1,000.00
10,450.00
Pasir Pasang
0.0380
65,000.00
2,470.00
1.9500
Kg
8,000.00
15,600.00
Jumlah Bahan
48,520.00
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Batu
0.1200
Oh
34,000.00
4,080.00
Kepala Tukang
0.0120
Oh
39,500.00
474.00
Mandor
0.0060
Oh
42,500.00
13,609.00
62,129.00
Keuntungan Max. 10 %
A.04.20
255.00
Jumlah Pekerja
6,212.90
Jumlah Total
68,341.90
Dibulatkan
68,340.00
12.5000
bh
1,300.00
16,250.00
Semen Portland
7.5000
Kg
1,000.00
7,500.00
Pasir Pasang
0.0270
65,000.00
1,755.00
1.9500
Kg
8,000.00
15,600.00
Jumlah Bahan
41,105.00
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Batu
0.1000
Oh
34,000.00
3,400.00
Kepala Tukang
0.0100
Oh
39,500.00
395.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
12,807.50
53,912.50
Keuntungan Max. 10 %
5,391.25
Jumlah Total
59,303.75
Dibulatkan
59,300.00
Halaman : 52+29
1
A.04.25
6=(3x5)
36.0000
bh
22,000.00
792,000.00
Semen Portland
0.1280
Kg
1,000.00
128.00
Pasir Pasang
0.0350
65,000.00
2,275.00
Jumlah Bahan
794,403.00
UPAH :
Pekerja
0.3000
Oh
27,500.00
8,250.00
Tukang Batu
0.1000
Oh
34,000.00
3,400.00
Kepala Tukang
0.0100
Oh
39,500.00
395.00
Mandor
0.0150
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
807,085.50
Keuntungan Max. 10 %
A.04.27
637.50
12,682.50
80,708.55
Jumlah Total
887,794.05
Dibulatkan
887,790.00
1.5000
m2
4,800.00
7,200.00
Kayu 5/7
0.0140
1,100,000.00
15,400.00
0.0120
Kg
9,000.00
108.00
0.0030
2,400.00
Jumlah Bahan
7.20
22,715.20
UPAH :
Pekerja
0.1000
Oh
27,500.00
2,750.00
Tukang Batu
0.0500
Oh
34,000.00
1,700.00
Kepala Tukang
0.0050
Oh
39,500.00
197.50
Mandor
0.0020
Oh
42,500.00
85.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
4,732.50
27,447.70
2,744.77
Jumlah Total
30,192.47
Dibulatkan
30,190.00
Halaman : 53+29
1
A.05.02
6=(3x5)
8.5200
Kg
1,000.00
8,520.00
Pasir Pasang
0.0170
65,000.00
1,105.00
Jumlah Bahan
9,625.00
UPAH :
Pekerja
0.2000
Oh
27,500.00
5,500.00
Tukang Batu
0.1500
Oh
34,000.00
5,100.00
Kepala Tukang
0.0150
Oh
39,500.00
592.50
Mandor
0.0100
Oh
42,500.00
11,617.50
21,242.50
Keuntungan Max. 10 %
A.05.03
425.00
Jumlah Pekerja
2,124.25
Jumlah Total
23,366.75
Dibulatkan
23,360.00
6.4800
Kg
1,000.00
6,480.00
Pasir Pasang
0.0190
65,000.00
1,235.00
Jumlah Bahan
7,715.00
UPAH :
Pekerja
0.2000
Oh
27,500.00
5,500.00
Tukang Batu
0.1500
Oh
34,000.00
5,100.00
Kepala Tukang
0.0150
Oh
39,500.00
592.50
Mandor
0.0100
Oh
42,500.00
11,617.50
19,332.50
Keuntungan Max. 10 %
A.05.04
425.00
Jumlah Pekerja
1,933.25
Jumlah Total
21,265.75
Dibulatkan
21,260.00
5.2000
Kg
1,000.00
5,200.00
Pasir Pasang
0.0200
65,000.00
1,300.00
Jumlah Bahan
6,500.00
UPAH :
Pekerja
0.2000
Oh
27,500.00
5,500.00
Tukang Batu
0.1500
Oh
34,000.00
5,100.00
Kepala Tukang
0.0150
Oh
39,500.00
592.50
Mandor
0.0100
Oh
42,500.00
425.00
Jumlah Pekerja
11,617.50
18,117.50
Keuntungan Max. 10 %
1,811.75
Jumlah Total
19,929.25
Dibulatkan
19,920.00
Halaman : 54+29
1
A.05.05
6=(3x5)
4.3200
Kg
1,000.00
4,320.00
Pasir Pasang
0.0220
65,000.00
1,430.00
Jumlah Bahan
5,750.00
UPAH :
Pekerja
0.2000
Oh
27,500.00
5,500.00
Tukang Batu
0.1500
Oh
34,000.00
5,100.00
Kepala Tukang
0.0150
Oh
36,500.00
547.50
Mandor
0.0100
Oh
42,500.00
11,572.50
17,322.50
Keuntungan Max. 10 %
A.05.13
425.00
Jumlah Pekerja
1,732.25
Jumlah Total
19,054.75
Dibulatkan
19,050.00
14.2800
Kg
1,000.00
14,280.00
0.0230
65,000.00
1,495.00
Jumlah Bahan
15,775.00
UPAH :
Pekerja
0.2500
Oh
27,500.00
6,875.00
Tukang Batu
0.2000
Oh
34,000.00
6,800.00
Kepala Tukang
0.0200
Oh
39,500.00
790.00
Mandor
0.0125
Oh
42,500.00
531.25
Jumlah Pekerja
14,996.25
30,771.25
Keuntungan Max. 10 %
A.05.14
3,077.13
Jumlah Total
33,848.38
Dibulatkan
33,840.00
10.8000
Kg
1,000.00
10,800.00
0.0260
65,000.00
1,690.00
Jumlah Bahan
12,490.00
UPAH :
Pekerja
0.2500
Oh
27,500.00
6,875.00
Tukang Batu
0.2000
Oh
34,000.00
6,800.00
Kepala Tukang
0.0200
Oh
39,500.00
790.00
Mandor
0.0125
Oh
42,500.00
531.25
Jumlah Pekerja
14,996.25
27,486.25
Keuntungan Max. 10 %
2,748.63
Jumlah Total
30,234.88
Dibulatkan
30,230.00
Halaman : 55+29
1
A.05.15
6=(3x5)
8.6800
Kg
1,000.00
8,680.00
Pasir Pasang
0.0280
65,000.00
1,820.00
Jumlah Bahan
10,500.00
UPAH :
Pekerja
0.2500
Oh
27,500.00
6,875.00
Tukang Batu
0.2000
Oh
34,000.00
6,800.00
Kepala Tukang
0.0200
Oh
39,500.00
790.00
Mandor
0.0125
Oh
42,500.00
14,996.25
25,496.25
Keuntungan Max. 10 %
A.05.16
531.25
Jumlah Pekerja
2,549.63
Jumlah Total
28,045.88
Dibulatkan
28,040.00
7.2900
Kg
1,000.00
7,290.00
Pasir Pasang
0.0280
65,000.00
1,820.00
Jumlah Bahan
9,110.00
UPAH :
Pekerja
0.2500
Oh
27,500.00
6,875.00
Tukang Batu
0.2000
Oh
34,000.00
6,800.00
Kepala Tukang
0.0200
Oh
39,500.00
790.00
Mandor
0.0125
Oh
42,500.00
531.25
Jumlah Pekerja
14,996.25
24,106.25
Keuntungan Max. 10 %
A.05.19
2,410.63
Jumlah Total
26,516.88
Dibulatkan
26,510.00
15.5000
Kg
1,000.00
15,500.00
0.0130
65,000.00
845.00
Jumlah Bahan
16,345.00
UPAH :
Pekerja
0.3000
Oh
27,500.00
8,250.00
Tukang Batu
0.2000
Oh
34,000.00
6,800.00
Kepala Tukang
0.0200
Oh
39,500.00
790.00
Mandor
0.0130
Oh
42,500.00
552.50
Jumlah Pekerja
16,392.50
32,737.50
Keuntungan Max. 10 %
3,273.75
Jumlah Total
36,011.25
Dibulatkan
36,010.00
Halaman : 56+29
1
A.05.20
6=(3x5)
11.7500
Kg
1,000.00
11,750.00
0.0350
65,000.00
2,275.00
Jumlah Bahan
14,025.00
UPAH :
Pekerja
0.3000
Oh
27,500.00
8,250.00
Tukang Batu
0.2000
Oh
34,000.00
6,800.00
Kepala Tukang
0.0200
Oh
39,500.00
790.00
Mandor
0.0130
Oh
42,500.00
16,392.50
30,417.50
Keuntungan Max. 10 %
A.05.21
552.50
Jumlah Pekerja
3,041.75
Jumlah Total
33,459.25
Dibulatkan
33,450.00
9.4800
Kg
1,000.00
9,480.00
Pasir Pasang
0.0380
65,000.00
2,470.00
Jumlah Bahan
11,950.00
UPAH :
Pekerja
0.3000
Oh
27,500.00
8,250.00
Tukang Batu
0.2000
Oh
34,000.00
6,800.00
Kepala Tukang
0.0200
Oh
39,500.00
790.00
Mandor
0.0130
Oh
42,500.00
552.50
Jumlah Pekerja
16,392.50
28,342.50
Keuntungan Max. 10 %
A.05.22
2,834.25
Jumlah Total
31,176.75
Dibulatkan
31,170.00
7.9400
Kg
1,000.00
7,940.00
Pasir Pasang
0.0390
65,000.00
2,535.00
Jumlah Bahan
10,475.00
UPAH :
Pekerja
0.3000
Oh
27,500.00
8,250.00
Tukang Batu
0.2000
Oh
34,000.00
6,800.00
Kepala Tukang
0.0200
Oh
39,500.00
790.00
Mandor
0.0130
Oh
42,500.00
552.50
Jumlah Pekerja
16,392.50
26,867.50
Keuntungan Max. 10 %
2,686.75
Jumlah Total
29,554.25
Dibulatkan
29,550.00
Halaman : 57+29
1
A.05.23
6=(3x5)
18.6500
Kg
1,000.00
18,650.00
0.0350
65,000.00
2,275.00
Jumlah Bahan
20,925.00
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Batu
0.2500
Oh
34,000.00
8,500.00
Kepala Tukang
0.0250
Oh
39,500.00
987.50
Mandor
0.0150
Oh
42,500.00
18,925.00
39,850.00
Keuntungan Max. 10 %
A.05.24
637.50
Jumlah Pekerja
3,985.00
Jumlah Total
43,835.00
Dibulatkan
43,830.00
14.1500
Kg
1,000.00
14,150.00
0.0390
65,000.00
2,535.00
Jumlah Bahan
16,685.00
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Batu
0.2500
Oh
34,000.00
8,500.00
Kepala Tukang
0.0250
Oh
39,500.00
987.50
Mandor
0.0150
Oh
42,500.00
637.50
Jumlah Pekerja
18,925.00
35,610.00
Keuntungan Max. 10 %
A.05.25
3,561.00
Jumlah Total
39,171.00
Dibulatkan
39,170.00
11.3800
Kg
1,000.00
11,380.00
0.0420
65,000.00
2,730.00
Jumlah Bahan
14,110.00
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Batu
0.2500
Oh
34,000.00
8,500.00
Kepala Tukang
0.0250
Oh
39,500.00
987.50
Mandor
0.0150
Oh
42,500.00
637.50
Jumlah Pekerja
18,925.00
33,035.00
Keuntungan Max. 10 %
3,303.50
Jumlah Total
36,338.50
Dibulatkan
36,330.00
Halaman : 58+29
1
A.05.26
6=(3x5)
8.1900
Kg
1,000.00
8,190.00
Pasir Pasang
0.0450
65,000.00
2,925.00
Jumlah Bahan
11,115.00
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Batu
0.2500
Oh
34,000.00
8,500.00
Kepala Tukang
0.0250
Oh
39,500.00
987.50
Mandor
0.0150
Oh
42,500.00
18,925.00
30,040.00
Keuntungan Max. 10 %
A.05.31
637.50
Jumlah Pekerja
3,004.00
Jumlah Total
33,044.00
Dibulatkan
33,040.00
0.5000
Kg
1,000.00
500.00
Pasir Pasang
0.0020
65,000.00
130.00
Jumlah Bahan
630.00
UPAH :
Pekerja
0.0570
Oh
27,500.00
1,567.50
Tukang Batu
0.0380
Oh
34,000.00
1,292.00
Kepala Tukang
0.0380
Oh
39,500.00
1,501.00
Mandor
0.0190
Oh
42,500.00
5,168.00
5,798.00
Keuntungan Max. 10 %
A.05.34
807.50
Jumlah Pekerja
579.80
Jumlah Total
6,377.80
Dibulatkan
6,370.00
4.3200
Kg
1,000.00
4,320.00
Pasir Pasang
0.0160
kg
65,000.00
1,040.00
Jumlah Bahan
5,360.00
UPAH :
Pekerja
0.2500
Oh
27,500.00
6,875.00
Tukang Batu
0.1000
Oh
34,000.00
3,400.00
Kepala Tukang
0.0100
Oh
39,500.00
395.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
10,882.50
16,242.50
Keuntungan Max. 10 %
1,624.25
Jumlah Total
17,866.75
Dibulatkan
17,860.00
Halaman : 59+29
1
A.05.35
6=(3x5)
4.3200
Kg
1,000.00
4,320.00
Pasir Pasang
0.0160
kg
65,000.00
1,040.00
Jumlah Bahan
5,360.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Batu
0.0700
Oh
34,000.00
2,380.00
Kepala Tukang
0.0070
Oh
39,500.00
276.50
Mandor
0.0040
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
12,311.50
Keuntungan Max. 10 %
A.05.36
170.00
6,951.50
1,231.15
Jumlah Total
13,542.65
Dibulatkan
13,540.00
1 M2 ACIAN PC
BAHAN :
P.C (50 kg)
0.0800
zak
50,000.00
Jumlah Bahan
4,000.00
4,000.00
UPAH :
Pekerja setengah trampil
0.1430
org
30,000.00
4,290.00
0.1070
org
34,000.00
3,638.00
0.0105
org
39,500.00
414.75
Mandor
0.0053
org
42,500.00
223.13
Jumlah Pekerja
8,565.88
12,565.88
Keuntungan Max. 10 %
A.06.01
1,256.59
Jumlah
13,822.46
Dibulatkan
13,820.00
1.1000
6,825,000.00
Jumlah Bahan
7,507,500.00
7,507,500.00
UPAH :
Pekerja
6.0000
Oh
27,500.00
165,000.00
15.0000
Oh
36,500.00
547,500.00
Kepala Tukang
3.0000
Oh
42,000.00
126,000.00
Mandor
0.5000
Oh
42,500.00
21,250.00
Tukang Kayu
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
859,750.00
8,367,250.00
836,725.00
Jumlah Total
9,203,975.00
Dibulatkan
9,203,970.00
Halaman : 60+29
1
A.06.02
6=(3x5)
1.1000
4,900,000.00
Jumlah Bahan
5,390,000.00
5,390,000.00
UPAH :
Pekerja
6.0000
Oh
27,500.00
165,000.00
15.0000
Oh
36,500.00
547,500.00
Kepala Tukang
3.0000
Oh
42,000.00
126,000.00
Mandor
0.5000
Oh
42,500.00
Tukang Kayu
Jumlah Pekerja
Jumlah Bahan + Pekerja
6,249,750.00
Keuntungan Max. 10 %
A.06.03
21,250.00
859,750.00
624,975.00
Jumlah Total
6,874,725.00
Dibulatkan
6,874,720.00
1.1000
1,950,000.00
Jumlah Bahan
2,145,000.00
2,145,000.00
UPAH :
Pekerja
6.0000
Oh
27,500.00
165,000.00
15.0000
Oh
36,500.00
547,500.00
Kepala Tukang
3.0000
Oh
42,000.00
126,000.00
Mandor
0.5000
Oh
42,500.00
21,250.00
Tukang Kayu
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
859,750.00
3,004,750.00
300,475.00
Jumlah Total
3,305,225.00
Dibulatkan
3,305,220.00
Halaman : 61+29
1
A.06.04
6=(3x5)
0.0360
2,210,000.00
79,560.00
0.0500
Kg
9,000.00
450.00
Jumlah Bahan
80,010.00
UPAH :
Pekerja
0.3500
Oh
27,500.00
9,625.00
Tukang Kayu
1.0500
Oh
36,500.00
38,325.00
Kepala Tukang
0.1050
Oh
42,000.00
4,410.00
Mandor
0.0180
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
133,135.00
Keuntungan Max. 10 %
A.06.05
765.00
53,125.00
13,313.50
Jumlah Total
146,448.50
Dibulatkan
146,440.00
0.0400
7,825,000.00
Jumlah Bahan
313,000.00
313,000.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Kayu
2.5000
Oh
36,500.00
91,250.00
Kepala Tukang
0.2500
Oh
42,000.00
10,500.00
Mandor
0.0500
Oh
42,500.00
2,125.00
Jumlah Pekerja
131,375.00
444,375.00
Keuntungan Max. 10 %
A.06.06
44,437.50
Jumlah Total
488,812.50
Dibulatkan
488,810.00
0.0400
5,500,000.00
Jumlah Bahan
220,000.00
220,000.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Kayu
2.5000
Oh
36,500.00
91,250.00
Kepala Tukang
0.2500
Oh
42,000.00
10,500.00
Mandor
0.0500
Oh
42,500.00
2,125.00
Jumlah Pekerja
131,375.00
351,375.00
Keuntungan Max. 10 %
35,137.50
Jumlah Total
386,512.50
Dibulatkan
386,510.00
Halaman : 62+29
1
A.06.07
6=(3x5)
0.0400
2,210,000.00
Jumlah Bahan
88,400.00
88,400.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Kayu
2.5000
Oh
36,500.00
91,250.00
Kepala Tukang
0.2500
Oh
42,000.00
10,500.00
Mandor
0.0500
Oh
42,500.00
131,375.00
219,775.00
Keuntungan Max. 10 %
A.06.08
2,125.00
Jumlah Pekerja
21,977.50
Jumlah Total
241,752.50
Dibulatkan
241,750.00
0.0350
7,825,000.00
Jumlah Bahan
273,875.00
273,875.00
UPAH :
Pekerja
0.8000
Oh
27,500.00
22,000.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0400
Oh
42,500.00
1,700.00
Jumlah Pekerja
105,100.00
378,975.00
Keuntungan Max. 10 %
A.06.09
37,897.50
Jumlah Total
416,872.50
Dibulatkan
416,870.00
0.0350
5,500,000.00
Jumlah Bahan
192,500.00
192,500.00
UPAH :
Pekerja
0.8000
Oh
27,500.00
22,000.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0400
Oh
42,500.00
1,700.00
Jumlah Pekerja
105,100.00
297,600.00
Keuntungan Max. 10 %
29,760.00
Jumlah Total
327,360.00
Dibulatkan
327,360.00
Halaman : 63+29
1
A.06.10
6=(3x5)
0.0350
2,210,000.00
Jumlah Bahan
77,350.00
77,350.00
UPAH :
Pekerja
0.8000
Oh
27,500.00
22,000.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0400
Oh
42,500.00
105,100.00
182,450.00
Keuntungan Max. 10 %
A.06.11
1,700.00
Jumlah Pekerja
18,245.00
Jumlah Total
200,695.00
Dibulatkan
200,690.00
0.0640
7,825,000.00
Jumlah Bahan
500,800.00
500,800.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Kayu
3.0000
Oh
36,500.00
109,500.00
Kepala Tukang
0.3000
Oh
42,000.00
12,600.00
Mandor
0.1500
Oh
42,500.00
6,375.00
Jumlah Pekerja
155,975.00
656,775.00
Keuntungan Max. 10 %
A.06.12
65,677.50
Jumlah Total
722,452.50
Dibulatkan
722,450.00
0.0640
5,500,000.00
Jumlah Bahan
352,000.00
352,000.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Kayu
3.0000
Oh
36,500.00
109,500.00
Kepala Tukang
0.3000
Oh
42,000.00
12,600.00
Mandor
0.1500
Oh
42,500.00
6,375.00
Jumlah Pekerja
155,975.00
507,975.00
Keuntungan Max. 10 %
50,797.50
Jumlah Total
558,772.50
Dibulatkan
558,770.00
Halaman : 64+29
1
A.06.13
6=(3x5)
0.0640
2,210,000.00
Jumlah Bahan
141,440.00
141,440.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Kayu
3.0000
Oh
36,500.00
109,500.00
Kepala Tukang
0.3000
Oh
42,000.00
12,600.00
Mandor
0.1500
Oh
42,500.00
155,975.00
297,415.00
Keuntungan Max. 10 %
A.06.14
6,375.00
Jumlah Pekerja
29,741.50
Jumlah Total
327,156.50
Dibulatkan
327,150.00
0.0196
7,825,000.00
153,370.00
0.0300
kg
9,000.00
270.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
85,000.00
Jumlah Bahan
85,000.00
242,540.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0300
Oh
42,500.00
1,275.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
99,175.00
341,715.00
34,171.50
Jumlah Total
375,886.50
Dibulatkan
375,880.00
Halaman : 65+29
1
A.06.15
6=(3x5)
0.0196
5,500,000.00
107,800.00
0.0300
kg
9,000.00
270.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
85,000.00
85,000.00
Jumlah Bahan
196,970.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0300
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
296,145.00
Keuntungan Max. 10 %
A.06.16
1,275.00
99,175.00
29,614.50
Jumlah Total
325,759.50
Dibulatkan
325,750.00
0.0196
2,210,000.00
43,316.00
0.0300
kg
9,000.00
270.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
85,000.00
Jumlah Bahan
85,000.00
132,486.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0300
Oh
42,500.00
1,275.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
99,175.00
231,661.00
23,166.10
Jumlah Total
254,827.10
Dibulatkan
254,820.00
Halaman : 66+29
A.06.17
6=(3x5)
BAHAN :
Kayu Jati, Papan
0.0600
7,825,000.00
469,500.00
0.1500
kg
9,000.00
1,350.00
Jumlah Bahan
470,850.00
UPAH :
Pekerja
0.5000
Oh
27,500.00
13,750.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0250
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
567,062.50
Keuntungan Max. 10 %
A.06.18
1,062.50
96,212.50
56,706.25
Jumlah Total
623,768.75
Dibulatkan
623,760.00
0.0600
5,500,000.00
0.1500
kg
9,000.00
Jumlah Bahan
330,000.00
1,350.00
331,350.00
UPAH :
Pekerja
0.5000
Oh
27,500.00
13,750.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0250
Oh
42,500.00
1,062.50
Jumlah Pekerja
96,212.50
427,562.50
Keuntungan Max. 10 %
A.06.19
42,756.25
Jumlah Total
470,318.75
Dibulatkan
470,310.00
0.0600
2,210,000.00
132,600.00
0.1500
kg
9,000.00
1,350.00
Jumlah Bahan
133,950.00
UPAH :
Pekerja
0.5000
Oh
27,500.00
13,750.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0250
Oh
42,500.00
1,062.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
96,212.50
230,162.50
23,016.25
Jumlah Total
253,178.75
Dibulatkan
253,170.00
Halaman : 67+29
1
A.06.20
6=(3x5)
0.0196
2,210,000.00
43,316.00
0.0300
kg
9,000.00
270.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
105,000.00
105,000.00
Jumlah Bahan
152,486.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0300
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
251,661.00
Keuntungan Max. 10 %
A.06.21
1,275.00
99,175.00
25,166.10
Jumlah Total
276,827.10
Dibulatkan
276,820.00
0.0196
7,825,000.00
153,370.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
86,300.00
Jumlah Bahan
86,300.00
246,270.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0300
Oh
42,500.00
1,275.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
99,175.00
345,445.00
34,544.50
Jumlah Total
379,989.50
Dibulatkan
379,980.00
Halaman : 68+29
1
A.06.22
6=(3x5)
0.0196
5,500,000.00
107,800.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
86,300.00
86,300.00
Jumlah Bahan
200,700.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0300
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
299,875.00
Keuntungan Max. 10 %
A.06.23
1,275.00
99,175.00
29,987.50
Jumlah Total
329,862.50
Dibulatkan
329,860.00
0.0196
2,210,000.00
43,316.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
0.3000
lt
13,000.00
3,900.00
1.0000
lbr
86,300.00
Jumlah Bahan
86,300.00
136,216.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Kayu
2.0000
Oh
36,500.00
73,000.00
Kepala Tukang
0.2000
Oh
42,000.00
8,400.00
Mandor
0.0300
Oh
42,500.00
1,275.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
99,175.00
235,391.00
23,539.10
Jumlah Total
258,930.10
Dibulatkan
258,930.00
Halaman : 69+29
1
A.06.24
6=(3x5)
0.0196
7,825,000.00
153,370.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
1.0000
lbr
105,000.00
105,000.00
Formica
0.5000
lbr
94,000.00
47,000.00
Jumlah Bahan
318,470.00
UPAH :
Pekerja
0.8000
Oh
27,500.00
22,000.00
Tukang Kayu
2.5000
Oh
36,500.00
91,250.00
Kepala Tukang
0.2500
Oh
42,000.00
10,500.00
Mandor
0.0400
Oh
42,500.00
125,450.00
443,920.00
Keuntungan Max. 10 %
A.06.25
1,700.00
Jumlah Pekerja
44,392.00
Jumlah Total
488,312.00
Dibulatkan
488,310.00
0.0196
5,500,000.00
107,800.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
1.0000
lbr
105,000.00
105,000.00
0.5000
lbr
94,000.00
Jumlah Bahan
47,000.00
272,900.00
UPAH :
Pekerja
0.8000
Oh
27,500.00
22,000.00
Tukang Kayu
2.5000
Oh
36,500.00
91,250.00
Kepala Tukang
0.2500
Oh
42,000.00
10,500.00
Mandor
0.0400
Oh
42,500.00
1,700.00
Jumlah Pekerja
125,450.00
398,350.00
Keuntungan Max. 10 %
39,835.00
Jumlah Total
438,185.00
Dibulatkan
438,180.00
Halaman : 70+29
1
A.06.26
6=(3x5)
0.0196
2,210,000.00
43,316.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
1.0000
lbr
85,000.00
85,000.00
0.5000
lbr
94,000.00
47,000.00
Jumlah Bahan
188,416.00
UPAH :
Pekerja
0.8000
Oh
27,500.00
22,000.00
Tukang Kayu
2.5000
Oh
36,500.00
91,250.00
Kepala Tukang
0.2500
Oh
42,000.00
10,500.00
Mandor
0.0400
Oh
42,500.00
125,450.00
313,866.00
Keuntungan Max. 10 %
A.06.27
1,700.00
Jumlah Pekerja
31,386.60
Jumlah Total
345,252.60
Dibulatkan
345,250.00
0.0196
7,825,000.00
153,370.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
0.5000
lbr
86,300.00
43,150.00
0.5000
lbr
94,000.00
Jumlah Bahan
47,000.00
256,620.00
UPAH :
Pekerja
0.8000
Oh
27,500.00
22,000.00
Tukang Kayu
2.5000
Oh
36,500.00
91,250.00
Kepala Tukang
0.2500
Oh
42,000.00
10,500.00
Mandor
0.0400
Oh
42,500.00
1,700.00
Jumlah Pekerja
125,450.00
382,070.00
Keuntungan Max. 10 %
38,207.00
Jumlah Total
420,277.00
Dibulatkan
420,270.00
Halaman : 71+29
1
A.06.28
6=(3x5)
1 M2 PASANG PINTU TEAKWOOD & FORMIKA RANGKA KAYU KAMPER BANJAR (DIVERNIS)
BAHAN :
Kayu Kamper, Papan
0.0196
5,500,000.00
107,800.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
0.5000
lbr
86,300.00
43,150.00
0.5000
lbr
94,000.00
47,000.00
Vernis
0.5000
ltr
16,000.00
Jumlah Bahan
8,000.00
219,050.00
UPAH :
Pekerja
0.8000
Oh
27,500.00
22,000.00
Tukang Kayu
2.5000
Oh
36,500.00
91,250.00
Kepala Tukang
0.2500
Oh
42,000.00
10,500.00
Mandor
0.0400
Oh
42,500.00
1,700.00
Jumlah Pekerja
125,450.00
344,500.00
Keuntungan Max. 10 %
A.06.29
34,450.00
Jumlah Total
378,950.00
Dibulatkan
378,950.00
1 M2 PASANG PINTU TEAKWOOD & FORMIKA RANGKA KAYU LOKAL KLS II (DIVERNIS)
BAHAN :
Kayu Lokal Kls II, Papan
0.0196
2,210,000.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
0.8000
lt
13,000.00
10,400.00
0.5000
lbr
86,300.00
43,150.00
0.5000
lbr
94,000.00
47,000.00
Vernis
0.5000
ltr
16,000.00
Jumlah Bahan
43,316.00
8,000.00
154,566.00
UPAH :
Pekerja
0.8000
Oh
27,500.00
22,000.00
Tukang Kayu
2.5000
Oh
36,500.00
91,250.00
Kepala Tukang
0.2500
Oh
42,000.00
10,500.00
Mandor
0.0400
Oh
42,500.00
1,700.00
Jumlah Pekerja
125,450.00
280,016.00
Keuntungan Max. 10 %
28,001.60
Jumlah Total
308,017.60
Dibulatkan
308,010.00
Halaman : 72+29
1
A.06.30
6=(3x5)
0.0196
7,825,000.00
153,370.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
1.2000
lt
13,000.00
15,600.00
1.0000
lbr
105,000.00
105,000.00
1.0000
lbr
94,000.00
Jumlah Bahan
94,000.00
370,670.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Kayu
2.6000
Oh
36,500.00
94,900.00
Kepala Tukang
0.2600
Oh
42,000.00
10,920.00
Mandor
0.0500
Oh
42,500.00
135,445.00
506,115.00
Keuntungan Max. 10 %
A.06.31
2,125.00
Jumlah Pekerja
50,611.50
Jumlah Total
556,726.50
Dibulatkan
556,720.00
0.0196
5,500,000.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
1.2000
lt
13,000.00
15,600.00
1.0000
lbr
105,000.00
105,000.00
1.0000
lbr
160,150.00
160,150.00
Jumlah Bahan
107,800.00
391,250.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Kayu
2.6000
Oh
36,500.00
94,900.00
Kepala Tukang
0.2600
Oh
42,000.00
10,920.00
Mandor
0.0500
Oh
42,500.00
2,125.00
Jumlah Pekerja
135,445.00
526,695.00
Keuntungan Max. 10 %
52,669.50
Jumlah Total
579,364.50
Dibulatkan
579,360.00
Halaman : 73+29
1
A.06.32
6=(3x5)
0.0196
2,210,000.00
43,316.00
0.3000
kg
9,000.00
2,700.00
Lem Kayu
1.2000
lt
13,000.00
15,600.00
1.0000
lbr
85,000.00
85,000.00
1.0000
lbr
94,000.00
Jumlah Bahan
94,000.00
240,616.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Kayu
2.6000
Oh
36,500.00
94,900.00
Kepala Tukang
0.2600
Oh
42,000.00
10,920.00
Mandor
0.0500
Oh
42,500.00
135,445.00
376,061.00
Keuntungan Max. 10 %
A.06.33
2,125.00
Jumlah Pekerja
37,606.10
Jumlah Total
413,667.10
Dibulatkan
413,660.00
1.1000
7,825,000.00
5.8000
kg
9,000.00
Jumlah Bahan
8,607,500.00
52,200.00
8,659,700.00
UPAH :
Pekerja
3.0000
Oh
27,500.00
82,500.00
Tukang Kayu
5.0000
Oh
36,500.00
182,500.00
Kepala Tukang
2.0000
Oh
42,000.00
84,000.00
Mandor
0.4000
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
9,025,700.00
Keuntungan Max. 10 %
A.06.34
17,000.00
366,000.00
902,570.00
Jumlah Total
9,928,270.00
Dibulatkan
9,928,270.00
1.1000
4,900,000.00
5.8000
kg
9,000.00
Jumlah Bahan
5,390,000.00
52,200.00
5,442,200.00
UPAH :
Pekerja
3.0000
Oh
27,500.00
82,500.00
Tukang Kayu
5.0000
Oh
36,500.00
182,500.00
Kepala Tukang
2.0000
Oh
42,000.00
84,000.00
Mandor
0.4000
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
17,000.00
366,000.00
5,808,200.00
580,820.00
Jumlah Total
6,389,020.00
Dibulatkan
6,389,020.00
Halaman : 74+29
1
A.06.35
6=(3x5)
1.1000
1,950,000.00
2,145,000.00
5.8000
kg
9,000.00
52,200.00
Jumlah Bahan
2,197,200.00
UPAH :
Pekerja
3.0000
Oh
27,500.00
82,500.00
Tukang Kayu
5.0000
Oh
36,500.00
182,500.00
Kepala Tukang
2.0000
Oh
42,000.00
84,000.00
Mandor
0.4000
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
2,563,200.00
Keuntungan Max. 10 %
A.06.36
17,000.00
366,000.00
256,320.00
Jumlah Total
2,819,520.00
Dibulatkan
2,819,520.00
1.1000
3,000,000.00
3,300,000.00
5.8000
kg
9,000.00
52,200.00
Jumlah Bahan
3,352,200.00
UPAH :
Pekerja
3.0000
Oh
27,500.00
82,500.00
Tukang Kayu
5.0000
Oh
36,500.00
182,500.00
Kepala Tukang
2.0000
Oh
42,000.00
84,000.00
Mandor
0.4000
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
3,718,200.00
Keuntungan Max. 10 %
A.06.37
17,000.00
366,000.00
371,820.00
Jumlah Total
4,090,020.00
Dibulatkan
4,090,020.00
0.0120
4,900,000.00
0.1500
kg
9,000.00
Jumlah Bahan
58,800.00
1,350.00
60,150.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.1500
Oh
36,500.00
5,475.00
Kepala Tukang
0.0150
Oh
42,000.00
630.00
Mandor
0.0075
Oh
42,500.00
318.75
Jumlah Pekerja
10,548.75
70,698.75
Keuntungan Max. 10 %
7,069.88
Jumlah Total
77,768.63
Dibulatkan
77,760.00
Halaman : 75+29
1
A.06.38
6=(3x5)
0.0142
1,950,000.00
27,690.00
0.2500
kg
9,000.00
2,250.00
Jumlah Bahan
29,940.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.1500
Oh
36,500.00
5,475.00
Kepala Tukang
0.0150
Oh
42,000.00
630.00
Mandor
0.0075
Oh
42,500.00
318.75
Jumlah Pekerja
10,548.75
40,488.75
Keuntungan Max. 10 %
4,048.88
Jumlah Total
44,537.63
Dibulatkan
44,530.00
Halaman : 76+29
1
A.06.39
6=(3x5)
0.0140
1,950,000.00
27,300.00
0.1500
kg
9,000.00
1,350.00
Jumlah Bahan
28,650.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.1500
Oh
36,500.00
5,475.00
Kepala Tukang
0.0150
Oh
42,000.00
630.00
Mandor
0.0075
Oh
42,500.00
10,548.75
39,198.75
Keuntungan Max. 10 %
A.06.40
318.75
Jumlah Pekerja
3,919.88
Jumlah Total
43,118.63
Dibulatkan
43,110.00
0.0165
4,900,000.00
80,850.00
0.2000
kg
9,000.00
1,800.00
Jumlah Bahan
82,650.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.1500
Oh
36,500.00
5,475.00
Kepala Tukang
0.0150
Oh
42,000.00
630.00
Mandor
0.0075
Oh
42,500.00
10,548.75
93,198.75
Keuntungan Max. 10 %
A.06.41
318.75
Jumlah Pekerja
9,319.88
Jumlah Total
102,518.63
Dibulatkan
102,510.00
0.0165
1,950,000.00
32,175.00
0.2000
kg
9,000.00
1,800.00
Jumlah Bahan
33,975.00
UPAH :
Pekerja
0.1200
Oh
27,500.00
3,300.00
Tukang Kayu
0.1200
Oh
36,500.00
4,380.00
Kepala Tukang
0.0120
Oh
42,000.00
504.00
Mandor
0.0060
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
255.00
8,439.00
42,414.00
4,241.40
Jumlah Total
46,655.40
Dibulatkan
46,650.00
Halaman : 77+29
1
A.06.42
6=(3x5)
0.0120
6,825,000.00
81,900.00
0.1000
kg
9,000.00
900.00
Jumlah Bahan
82,800.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.2500
Oh
36,500.00
9,125.00
Kepala Tukang
0.0250
Oh
42,000.00
1,050.00
Mandor
0.0750
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
100,287.50
Keuntungan Max. 10 %
A.06.43
3,187.50
17,487.50
10,028.75
Jumlah Total
110,316.25
Dibulatkan
110,310.00
0.0120
4,900,000.00
58,800.00
0.1000
kg
9,000.00
900.00
Jumlah Bahan
59,700.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.2500
Oh
36,500.00
9,125.00
Kepala Tukang
0.0250
Oh
42,000.00
1,050.00
Mandor
0.0750
Oh
42,500.00
17,487.50
77,187.50
Keuntungan Max. 10 %
A.06.44
3,187.50
Jumlah Pekerja
7,718.75
Jumlah Total
84,906.25
Dibulatkan
84,900.00
1 M3 PASANG RANGKA LANGIT - LANGIT (1,00 x 1,00) m, KAYU KAYU LOKAL KLS II
BAHAN :
Kayu KAYU LOKAL KLS II, Balok
0.0120
1,950,000.00
0.1000
kg
9,000.00
Jumlah Bahan
23,400.00
900.00
23,400.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.2500
Oh
36,500.00
9,125.00
Kepala Tukang
0.0250
Oh
42,000.00
1,050.00
Mandor
0.0750
Oh
42,500.00
3,187.50
Jumlah Pekerja
17,487.50
40,887.50
Keuntungan Max. 10 %
4,088.75
Jumlah Total
44,976.25
Dibulatkan
44,970.00
Halaman : 78+29
1
A.06.45
6=(3x5)
0.0072
6,825,000.00
0.0500
kg
9,000.00
Jumlah Bahan
49,140.00
450.00
49,590.00
UPAH :
Pekerja
0.1000
Oh
27,500.00
2,750.00
Tukang Kayu
0.2000
Oh
36,500.00
7,300.00
Kepala Tukang
0.0250
Oh
42,000.00
1,050.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
11,312.50
60,902.50
Keuntungan Max. 10 %
A.06.46
6,090.25
Jumlah Total
66,992.75
Dibulatkan
66,990.00
0.0072
5,500,000.00
0.0500
kg
9,000.00
Jumlah Bahan
39,600.00
450.00
40,050.00
UPAH :
Pekerja
0.1000
Oh
27,500.00
2,750.00
Tukang Kayu
0.2000
Oh
36,500.00
7,300.00
Kepala Tukang
0.0200
Oh
42,000.00
840.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
11,102.50
51,152.50
Keuntungan Max. 10 %
A.06.47
5,115.25
Jumlah Total
56,267.75
Dibulatkan
56,260.00
0.0072
2,210,000.00
15,912.00
0.0500
kg
9,000.00
450.00
Jumlah Bahan
16,362.00
UPAH :
Pekerja
0.1000
Oh
27,500.00
2,750.00
Tukang Kayu
0.2000
Oh
36,500.00
7,300.00
Kepala Tukang
0.0200
Oh
42,000.00
840.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
11,102.50
27,464.50
Keuntungan Max. 10 %
2,746.45
Jumlah Total
30,210.95
Dibulatkan
30,210.00
Halaman : 79+29
1
A.06.48
6=(3x5)
0.0110
7,825,000.00
0.0500
kg
9,000.00
Jumlah Bahan
86,075.00
450.00
86,525.00
UPAH :
Pekerja
0.1100
Oh
27,500.00
3,025.00
Tukang Kayu
0.2200
Oh
36,500.00
8,030.00
Kepala Tukang
0.0220
Oh
42,000.00
924.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
12,191.50
98,716.50
Keuntungan Max. 10 %
A.06.49
9,871.65
Jumlah Total
108,588.15
Dibulatkan
108,580.00
0.0110
5,500,000.00
0.0500
kg
9,000.00
Jumlah Bahan
60,500.00
450.00
60,950.00
UPAH :
Pekerja
0.1100
Oh
27,500.00
3,025.00
Tukang Kayu
0.2200
Oh
36,500.00
8,030.00
Kepala Tukang
0.0220
Oh
42,000.00
924.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
12,191.50
73,141.50
Keuntungan Max. 10 %
A.06.50
7,314.15
Jumlah Total
80,455.65
Dibulatkan
80,450.00
0.0110
2,210,000.00
24,310.00
0.0500
kg
9,000.00
450.00
Jumlah Bahan
24,760.00
UPAH :
Pekerja
0.1100
Oh
27,500.00
3,025.00
Tukang Kayu
0.2200
Oh
36,500.00
8,030.00
Kepala Tukang
0.0220
Oh
42,000.00
924.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
12,191.50
36,951.50
Keuntungan Max. 10 %
3,695.15
Jumlah Total
40,646.65
Dibulatkan
40,640.00
Halaman : 80+29
1
A.06.51
6=(3x5)
0.0145
5,500,000.00
0.0600
kg
9,000.00
Jumlah Bahan
79,750.00
540.00
80,290.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.2500
Oh
36,500.00
9,125.00
Kepala Tukang
0.0250
Oh
42,000.00
1,050.00
Mandor
0.0750
Oh
42,500.00
3,187.50
Jumlah Pekerja
17,487.50
97,777.50
Keuntungan Max. 10 %
A.06.52
9,777.75
Jumlah Total
107,555.25
Dibulatkan
107,550.00
0.0086
5,500,000.00
0.0600
kg
9,000.00
Jumlah Bahan
47,300.00
540.00
47,840.00
UPAH :
Pekerja
0.1000
Oh
27,500.00
2,750.00
Tukang Kayu
0.1000
Oh
36,500.00
3,650.00
Kepala Tukang
0.0100
Oh
42,000.00
420.00
Mandor
0.0500
Oh
42,500.00
2,125.00
Jumlah Pekerja
8,945.00
56,785.00
Keuntungan Max. 10 %
A.06.53
5,678.50
Jumlah Total
62,463.50
Dibulatkan
62,460.00
0.0088
2,210,000.00
19,448.00
0.0600
kg
9,000.00
540.00
Jumlah Bahan
19,988.00
UPAH :
Pekerja
0.1000
Oh
27,500.00
2,750.00
Tukang Kayu
0.1000
Oh
36,500.00
3,650.00
Kepala Tukang
0.0100
Oh
42,000.00
420.00
Mandor
0.0500
Oh
42,500.00
2,125.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
8,945.00
28,933.00
2,893.30
Jumlah Total
31,826.30
Dibulatkan
31,820.00
Halaman : 81+29
1
A.06.54
6=(3x5)
0.0195
4,900,000.00
95,550.00
0.0070
6,550,000.00
45,850.00
0.1000
kg
9,000.00
900.00
Jumlah Bahan
142,300.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.4500
Oh
36,500.00
16,425.00
Kepala Tukang
0.0450
Oh
42,000.00
1,890.00
Mandor
0.0225
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
165,696.25
Keuntungan Max. 10 %
A.06.55
956.25
23,396.25
16,569.63
Jumlah Total
182,265.88
Dibulatkan
182,260.00
0.0195
1,950,000.00
38,025.00
0.0070
2,210,000.00
15,470.00
0.1000
kg
9,000.00
900.00
Jumlah Bahan
54,395.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.4500
Oh
36,500.00
16,425.00
Kepala Tukang
0.0450
Oh
42,000.00
1,890.00
Mandor
0.0225
Oh
42,500.00
956.25
Jumlah Pekerja
23,396.25
77,791.25
Keuntungan Max. 10 %
A.06.56
7,779.13
Jumlah Total
85,570.38
Dibulatkan
85,570.00
0.0195
4,900,000.00
95,550.00
0.0070
6,550,000.00
45,850.00
0.1000
kg
9,000.00
Jumlah Bahan
900.00
142,300.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.4500
Oh
36,500.00
16,425.00
Kepala Tukang
0.0450
Oh
42,000.00
1,890.00
Mandor
0.0225
Oh
42,500.00
956.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
23,396.25
165,696.25
16,569.63
Jumlah Total
182,265.88
Dibulatkan
182,260.00
Halaman : 82+29
1
A.06.57
6=(3x5)
0.0195
5,500,000.00
107,250.00
0.0070
6,550,000.00
45,850.00
0.1000
kg
9,000.00
900.00
Lem Kayu
0.5600
13,000.00
7,280.00
0.7000
Lbr
85,000.00
59,500.00
Jumlah Bahan
220,780.00
UPAH :
Pekerja
0.2000
Oh
27,500.00
5,500.00
Tukang Kayu
0.6000
Oh
36,500.00
21,900.00
Kepala Tukang
0.0600
Oh
42,000.00
2,520.00
Mandor
0.0100
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
251,125.00
Keuntungan Max. 10 %
A.06.58
425.00
30,345.00
25,112.50
Jumlah Total
276,237.50
Dibulatkan
276,230.00
0.7000
lbr
85,000.00
0.0500
kg
9,000.00
Jumlah Bahan
59,500.00
450.00
59,950.00
UPAH :
Pekerja
0.0250
Oh
27,500.00
687.50
Tukang Kayu
0.0750
Oh
36,500.00
2,737.50
Kepala Tukang
0.0075
Oh
42,000.00
315.00
Mandor
0.0013
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
63,745.25
Keuntungan Max. 10 %
A.06.59
55.25
3,795.25
6,374.53
Jumlah Total
70,119.78
Dibulatkan
70,110.00
1.0500
m'
4,000.00
Jumlah Bahan
4,200.00
4,200.00
UPAH :
Pekerja
0.0210
Oh
27,500.00
577.50
Tukang Kayu
0.0210
Oh
36,500.00
766.50
Kepala Tukang
0.0020
Oh
42,000.00
84.00
Mandor
0.0010
Oh
42,500.00
42.50
Jumlah Pekerja
1,470.50
5,670.50
Keuntungan Max. 10 %
567.05
Jumlah Total
6,237.55
Dibulatkan
6,230.00
Halaman : 83+29
1
A.06.60
6=(3x5)
1.0500
m'
2,200.00
Jumlah Bahan
2,310.00
2,310.00
UPAH :
Pekerja
0.0210
Oh
27,500.00
577.50
Tukang Kayu
0.0210
Oh
36,500.00
766.50
Kepala Tukang
0.0020
Oh
42,000.00
84.00
Mandor
0.0010
Oh
42,500.00
1,470.50
3,780.50
Keuntungan Max. 10 %
A.06.61
42.50
Jumlah Pekerja
378.05
Jumlah Total
4,158.55
Dibulatkan
4,150.00
0.0400
Aluminium
1.0000
2,210,000.00
88,400.00
80,700.00
80,700.00
Jumlah Bahan
169,100.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Kayu
2.5000
Oh
36,500.00
91,250.00
Kepala Tukang
0.2500
Oh
42,000.00
10,500.00
Mandor
0.0500
Oh
42,500.00
2,125.00
Jumlah Pekerja
131,375.00
300,475.00
Keuntungan Max. 10 %
A.07.01
30,047.50
Jumlah Total
330,522.50
Dibulatkan
330,520.00
218.0000
kg
1,000.00
Pasir Beton
0.5200
M3
75,000.00
39,000.00
0.8700
M3
150,000.00
130,500.00
Jumlah Bahan
218,000.00
387,500.00
UPAH :
Pekerja
1.6500
Oh
27,500.00
45,375.00
Tukang Batu
0.2500
Oh
34,000.00
8,500.00
Kepala Tukang
0.0250
Oh
39,500.00
987.50
Mandor
0.0800
Oh
42,500.00
3,400.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
58,262.50
445,762.50
44,576.25
Jumlah Total
490,338.75
Dibulatkan
490,330.00
Halaman : 84+29
1
A.07.05
6=(3x5)
232.0000
kg
Pasir Beton
0.5200
M3
75,000.00
39,000.00
0.7800
M3
150,000.00
117,000.00
1,000.00
Jumlah Bahan
232,000.00
388,000.00
UPAH :
Pekerja
1.6500
Oh
27,500.00
45,375.00
Tukang Batu
0.2500
Oh
34,000.00
8,500.00
Kepala Tukang
0.0250
Oh
39,500.00
987.50
Mandor
0.0800
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
446,262.50
Keuntungan Max. 10 %
A.07.13
3,400.00
58,262.50
44,626.25
Jumlah Total
490,888.75
Dibulatkan
490,880.00
336.0000
kg
1,000.00
336,000.00
Pasir Beton
0.5400
m3
75,000.00
40,500.00
0.8100
m3
150,000.00
121,500.00
Jumlah Bahan
498,000.00
UPAH :
Pekerja
2.0000
Oh
27,500.00
55,000.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Mandor
1.0000
Oh
42,500.00
42,500.00
Jumlah Pekerja
110,782.50
608,782.50
Keuntungan Max. 10 %
A.07.25
60,878.25
Jumlah Total
669,660.75
Dibulatkan
669,660.00
1.0500
kg
8,000.00
8,400.00
Kawat Beton
0.0150
kg
8,550.00
128.25
Jumlah Bahan
8,528.25
UPAH :
Pekerja
0.0070
Oh
27,500.00
192.50
Tukang Besi
0.0070
Oh
36,500.00
255.50
Kepala Tukang
0.0007
Oh
43,500.00
30.45
Mandor
0.0003
Oh
42,500.00
12.75
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
491.20
9,019.45
901.95
Jumlah Total
9,921.40
Dibulatkan
9,920.00
Halaman : 85+29
1
A.07.28
6=(3x5)
0.0400
1,105,000.00
44,200.00
0.3000
9,000.00
2,700.00
Minyak Bekisting
0.1000
ltr
23,800.00
2,380.00
Jumlah Bahan
49,280.00
UPAH :
Pekerja
0.3000
Oh
27,500.00
8,250.00
Tukang Kayu
0.2600
Oh
36,500.00
9,490.00
Kepala Tukang
0.0260
Oh
42,000.00
1,092.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
19,044.50
68,324.50
Keuntungan Max. 10 %
A.07.29
6,832.45
Jumlah Total
75,156.95
Dibulatkan
75,150.00
0.0044
1,105,000.00
4,862.00
0.3000
9,000.00
2,700.00
Minyak Bekisting
0.1000
23,800.00
2,380.00
Jumlah Bahan
9,942.00
UPAH :
Pekerja
0.3000
Oh
27,500.00
8,250.00
Tukang Kayu
0.2600
Oh
36,500.00
9,490.00
Kepala Tukang
0.0260
Oh
42,000.00
1,092.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
19,044.50
28,986.50
Keuntungan Max. 10 %
2,898.65
Jumlah Total
31,885.15
Dibulatkan
31,880.00
Halaman : 86+29
1
A.07.30
6=(3x5)
0.0040
1,105,000.00
4,420.00
0.4000
kg
9,000.00
3,600.00
Minyak Bekisting
0.2000
ltr
23,800.00
4,760.00
0.0015
1,100,000.00
Jumlah Bahan
1,650.00
14,430.00
UPAH :
Pekerja
0.3000
Oh
27,500.00
8,250.00
Tukang Kayu
0.3300
Oh
36,500.00
12,045.00
Kepala Tukang
0.0330
Oh
42,000.00
1,386.00
Mandor
0.0060
Oh
42,500.00
255.00
Jumlah Pekerja
21,936.00
36,366.00
Keuntungan Max. 10 %
A.07.31
3,636.60
Jumlah Total
40,002.60
Dibulatkan
40,000.00
0.0040
1,105,000.00
4,420.00
0.4000
kg
9,000.00
3,600.00
Minyak Bekisting
0.2000
ltr
23,800.00
4,760.00
0.0018
1,100,000.00
1,980.00
2.0000
btg
58,500.00
117,000.00
Jumlah Bahan
131,760.00
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Kayu
0.3300
Oh
36,500.00
12,045.00
Kepala Tukang
0.0330
Oh
42,000.00
1,386.00
Mandor
0.0060
Oh
42,500.00
255.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
22,486.00
154,246.00
15,424.60
Jumlah Total
169,670.60
Dibulatkan
169,670.00
Halaman : 87+29
1
A.07.32
6=(3x5)
0.0020
1,105,000.00
2,210.00
0.4000
kg
9,000.00
3,600.00
Minyak Bekisting
0.2000
ltr
23,800.00
4,760.00
0.0015
1,100,000.00
1,650.00
Polywood tebal 9 mm
0.3500
lbr
117,650.00
41,177.50
4.0000
btg
58,500.00
234,000.00
Jumlah Bahan
287,397.50
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Kayu
0.3300
Oh
36,500.00
12,045.00
Kepala Tukang
0.0330
Oh
42,000.00
1,386.00
Mandor
0.0060
Oh
42,500.00
255.00
Jumlah Pekerja
22,486.00
309,883.50
Keuntungan Max. 10 %
A.07.33
30,988.35
Jumlah Total
340,871.85
Dibulatkan
340,870.00
0.0300
0.4000
0.2000
m
kg
ltr
1,105,000.00
9,000.00
23,800.00
33,150.00
3,600.00
4,760.00
0.0200
3,250,000.00
65,000.00
Polywood tebal 9 mm
0.3500
lbr
117,650.00
41,177.50
3.0000
btg
58,500.00
175,500.00
4.0000
bh
Jumlah Bahan
323,187.50
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Kayu
0.3300
Oh
36,500.00
12,045.00
Kepala Tukang
0.0330
Oh
42,000.00
1,386.00
Mandor
0.0060
Oh
42,500.00
255.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
22,486.00
345,673.50
34,567.35
Jumlah Total
380,240.85
Dibulatkan
380,240.00
Halaman : 88+29
1
A.07.34
6=(3x5)
0.0030
1,105,000.00
3,315.00
0.4000
kg
9,000.00
3,600.00
Minyak Bekisting
0.1500
ltr
23,800.00
3,570.00
0.0015
1,100,000.00
1,650.00
Polywood tebal 9 mm
0.3500
lbr
117,650.00
41,177.50
2.0000
btg
58,500.00
117,000.00
Jumlah Bahan
170,312.50
UPAH :
Pekerja
0.3200
Oh
27,500.00
8,800.00
Tukang Kayu
0.3300
Oh
36,500.00
12,045.00
Kepala Tukang
0.0330
Oh
42,000.00
1,386.00
Mandor
0.0060
Oh
42,500.00
255.00
Jumlah Pekerja
22,486.00
192,798.50
Keuntungan Max. 10 %
A.07.35
19,279.85
Jumlah Total
212,078.35
Dibulatkan
212,070.00
388.0000
kg
1,000.00
388,000.00
Pasir Beton
0.6500
75,000.00
48,750.00
0.6500
150,000.00
97,500.00
Jumlah Bahan
534,250.00
UPAH :
Pekerja
6.0000
Oh
27,500.00
165,000.00
Tukang Batu
1.0000
Oh
34,000.00
34,000.00
Kepala Tukang
0.1000
Oh
39,500.00
3,950.00
Mandor
0.3000
Oh
42,500.00
12,750.00
Jumlah Pekerja
215,700.00
749,950.00
Keuntungan Max. 10 %
74,995.00
Jumlah Total
824,945.00
Dibulatkan
824,940.00
Halaman : 89+29
1
A.07.36
6=(3x5)
400.0000
kg
1,000.00
400,000.00
Pasir Beton
0.4000
75,000.00
30,000.00
0.8200
150,000.00
123,000.00
Jumlah Bahan
553,000.00
UPAH :
Pekerja
6.0000
Oh
27,500.00
165,000.00
Tukan Batu
1.0000
Oh
34,000.00
34,000.00
Kepala Tukang
0.1000
Oh
39,500.00
3,950.00
Mandor
0.3000
Oh
42,500.00
12,750.00
Jumlah Pekerja
215,700.00
768,700.00
Keuntungan Max. 10 %
A.07.37
76,870.00
Jumlah Total
845,570.00
Dibulatkan
845,570.00
0.0264
1,105,000.00
0.6000
kg
9,000.00
5,400.00
0.5000
btg
58,500.00
29,250.00
Jumlah Bahan
29,172.00
63,822.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Batu
0.0500
Oh
34,000.00
1,700.00
Kepala Tukang
0.0050
Oh
39,500.00
197.50
Mandor
0.0070
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
297.50
6,320.00
70,142.00
7,014.20
Jumlah Total
77,156.20
Dibulatkan
77,150.00
Halaman : 90+29
1
A.07.38
6=(3x5)
0.2000
1,105,000.00
221,000.00
1.5000
kg
9,000.00
13,500.00
Minyak Bekisting
0.4000
lt
23,800.00
9,520.00
150.0000
kg
8,000.00
1,200,000.00
2.2500
kg
8,550.00
19,237.50
323.0000
kg
1,000.00
323,000.00
Pasir Beton
0.5200
m3
75,000.00
39,000.00
0.7800
m3
150,000.00
117,000.00
Kawat Beton
Semen Portland
Jumlah Bahan
1,942,257.50
UPAH :
Pekerja
3.9000
Oh
27,500.00
107,250.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Tukang Kayu
1.0400
Oh
36,500.00
37,960.00
Tukang Besi
1.0500
Oh
36,500.00
38,325.00
Kepala Tukang
0.2450
Oh
43,500.00
10,657.50
Mandor
0.1650
Oh
42,500.00
7,012.50
Jumlah Pekerja
213,105.00
2,155,362.50
Keuntungan Max. 10 %
A.07.47
215,536.25
Jumlah Total
2,370,898.75
Dibulatkan
2,370,890.00
0.4400
1,105,000.00
486,200.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
202.0000
kg
8,000.00
1,616,000.00
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
2,623,457.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
5,206.25
193,693.75
2,817,151.25
281,715.13
Jumlah
3,098,866.38
Dibulatkan
3,098,860.00
Halaman : 91+29
1
A.07.48
6=(3x5)
0.3700
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
408,850.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
257.7780
kg
8,000.00
2,062,224.00
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
2,992,331.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pembantu Tukang
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
3,186,025.25
Keuntungan Max. 10 %
A.07.49
318,602.53
Jumlah
3,504,627.78
Dibulatkan
3,504,620.00
0.3700
1,105,000.00
408,850.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
170.7800
kg
8,000.00
1,366,240.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
2,296,347.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pembantu Tukang
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
2,490,041.25
249,004.13
Jumlah
2,739,045.38
Dibulatkan
2,739,040.00
Halaman : 92+29
1
A.07.50
6=(3x5)
0.2900
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
320,450.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
180.8889
kg
8,000.00
1,447,111.20
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
2,288,818.70
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pembantu Tukang
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
2,482,512.45
Keuntungan Max. 10 %
A.07.51
248,251.25
Jumlah
2,730,763.70
Dibulatkan
2,730,760.00
0.2900
1,105,000.00
320,450.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
116.8900
kg
8,000.00
935,120.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
1,776,827.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pembantu Tukang
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
1,970,521.25
197,052.13
Jumlah
2,167,573.38
Dibulatkan
2,167,570.00
Halaman : 93+29
1
A.07.52
6=(3x5)
0.4000
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
442,000.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
314.0964
kg
8,000.00
2,512,771.20
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
3,476,028.70
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
3,669,722.45
Keuntungan Max. 10 %
A.07.53
366,972.25
Jumlah
4,036,694.70
Dibulatkan
4,036,690.00
0.4000
1,105,000.00
442,000.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
208.8640
kg
8,000.00
1,670,912.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
2,634,169.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
2,827,863.25
282,786.33
Jumlah
3,110,649.58
Dibulatkan
3,110,640.00
Halaman : 94+29
1
A.07.54
6=(3x5)
0.5300
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
585,650.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
211.5556
kg
8,000.00
1,692,444.80
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
2,799,352.30
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
2,993,046.05
Keuntungan Max. 10 %
A.07.55
299,304.61
Jumlah
3,292,350.66
Dibulatkan
3,292,350.00
0.5300
1,105,000.00
585,650.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
139.5500
kg
8,000.00
1,116,400.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
2,223,307.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
2,417,001.25
241,700.13
Jumlah
2,658,701.38
Dibulatkan
2,658,700.00
Halaman : 95+29
1
A.07.56
6=(3x5)
0.4700
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
519,350.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
180.8889
kg
8,000.00
1,447,111.20
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
2,487,718.70
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
2,681,412.45
Keuntungan Max. 10 %
A.07.57
268,141.25
Jumlah
2,949,553.70
Dibulatkan
2,949,550.00
0.4700
1,105,000.00
519,350.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
116.8890
kg
8,000.00
935,112.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
1,975,719.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
2,169,413.25
216,941.33
Jumlah
2,386,354.58
Dibulatkan
2,386,350.00
Halaman : 96+29
1
A.07.59
6=(3x5)
0.4400
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
486,200.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
142.3333
kg
8,000.00
1,138,666.40
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
2,146,123.90
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
2,339,817.65
Keuntungan Max. 10 %
A.07.60
233,981.77
Jumlah
2,573,799.42
Dibulatkan
2,573,790.00
0.4400
1,105,000.00
486,200.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
91.3340
kg
8,000.00
730,672.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
1,738,129.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
1,931,823.25
193,182.33
Jumlah
2,125,005.58
Dibulatkan
2,125,000.00
Halaman : 97+29
1
A.07.61
6=(3x5)
0.3500
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
386,750.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
99.6267
kg
8,000.00
797,013.60
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
1,705,021.10
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
1,898,714.85
Keuntungan Max. 10 %
A.07.62
189,871.49
Jumlah
2,088,586.34
Dibulatkan
2,088,580.00
0.3500
1,105,000.00
386,750.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
74.6700
kg
8,000.00
597,360.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
11,500.00
74,290.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
1,256,657.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
1,450,351.25
19,369.38
Jumlah
1,663,414.38
Dibulatkan
1,663,410.00
Halaman : 98+29
1
A.07.63
6=(3x5)
0.2900
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
320,450.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
153.0670
kg
8,000.00
1,224,536.00
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
11,500.00
74,290.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
1,817,533.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
2,011,227.25
Keuntungan Max. 10 %
A.07.64
201,122.73
Jumlah
2,212,349.98
Dibulatkan
2,212,340.00
0.4800
1,105,000.00
530,400.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
202.0000
kg
8,000.00
1,616,000.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
2,667,657.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
2,861,351.25
286,135.13
Jumlah
3,147,486.38
Dibulatkan
3,147,480.00
Halaman : 99+29
1
A.07.65
6=(3x5)
0.4800
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
530,400.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
202.0000
kg
8,000.00
1,616,000.00
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
2,667,657.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
2,861,351.25
Keuntungan Max. 10 %
A.07.66
286,135.13
Jumlah
3,147,486.38
Dibulatkan
3,147,480.00
0.5600
1,105,000.00
618,800.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
217.7900
kg
8,000.00
1,742,320.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
2,882,377.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
3,076,071.25
307,607.13
Jumlah
3,383,678.38
Dibulatkan
3,383,670.00
Halaman : 100+29
1
A.07.67
6=(3x5)
0.3200
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
353,600.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
211.5556
kg
8,000.00
1,692,444.80
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
2,567,302.30
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
2,760,996.05
Keuntungan Max. 10 %
A.07.68
276,099.61
Jumlah
3,037,095.66
Dibulatkan
3,037,090.00
0.3200
1,105,000.00
353,600.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
139.5500
kg
8,000.00
1,116,400.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
1,991,257.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
2,184,951.25
218,495.13
Jumlah
2,403,446.38
Dibulatkan
2,403,440.00
Halaman : 101+29
1
A.07.69
6=(3x5)
0.3200
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
353,600.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
180.8889
kg
8,000.00
1,447,111.20
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
2,321,968.70
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
2,515,662.45
Keuntungan Max. 10 %
A.07.70
251,566.25
Jumlah
2,767,228.70
Dibulatkan
2,767,220.00
0.3200
1,105,000.00
353,600.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
116.8890
kg
8,000.00
935,112.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
1,809,969.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
2,003,663.25
200,366.33
Jumlah
2,204,029.58
Dibulatkan
2,204,020.00
Halaman : 102+29
1
A.07.71
6=(3x5)
0.3200
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
353,600.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
151.8222
kg
8,000.00
1,214,577.60
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
2,089,435.10
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
2,283,128.85
Keuntungan Max. 10 %
A.07.72
228,312.89
Jumlah
2,511,441.74
Dibulatkan
2,511,440.00
0.3200
1,105,000.00
353,600.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
0.4000
lt
23,800.00
9,520.00
97.4230
kg
8,000.00
779,384.00
Pelumas Bekesting
Besi Beton Polos U 24
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
Jumlah Bahan
117,000.00
1,654,241.50
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
193,693.75
1,847,935.25
184,793.53
Jumlah
2,032,728.78
Dibulatkan
2,032,720.00
Halaman : 103+29
1
A.07.73
6=(3x5)
0.3200
Paku 5 - 7 cm
1.5000
Pelumas Bekesting
0.4000
1,105,000.00
353,600.00
kg
9,000.00
13,500.00
lt
23,800.00
9,520.00
175.5556
kg
8,000.00
1,404,444.80
Kawat Beton
2.2500
kg
8,550.00
19,237.50
Semen Portland
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Jumlah Bahan
2,279,302.30
UPAH :
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
43,500.00
10,657.50
Pekerja
3.0000
org
27,500.00
82,500.00
Mandor
0.1225
org
42,500.00
5,206.25
Jumlah Pekerja
193,693.75
2,472,996.05
Keuntungan Max. 10 %
A.07.74
247,299.61
Jumlah
2,720,295.66
Dibulatkan
2,720,290.00
1.0000
40,000.00
40,000.00
0.2600
zak
#REF!
#REF!
Pasir pasang
0.0300
#REF!
Jumlah Bahan
#REF!
#REF!
UPAH :
Pekerja
0.5000
org
27,500.00
13,750.00
Tk. batu
1.5000
org
34,000.00
51,000.00
0.1000
org
39,500.00
3,950.00
Mandor
0.0250
org
42,500.00
1,062.50
Jumlah Pekerja
69,762.50
#REF!
Keuntungan Max. 10 %
#REF!
Jumlah
#REF!
Dibulatkan
#REF!
Halaman : 104+29
1
A.07.75
6=(3x5)
232.0000
kg
1,000.00
232,000.00
Pasir Beton
0.5200
lbr
75,000.00
39,000.00
0.7800
M3
150,000.00
117,000.00
137.3610
Kg
8,000.00
1,098,888.00
Kawat Beton
1.9623
Kg
8,550.00
16,777.67
0.2450
1,105,000.00
270,725.00
0.1500
kg
9,000.00
1,350.00
Minyak Bekisting
1.4000
Ltr
23,800.00
33,320.00
0.0700
1,100,000.00
77,000.00
Jumlah Bahan
1,886,060.67
UPAH :
Pekerja
6.4697
Oh
27,500.00
177,917.85
Tukang Batu
0.2500
Oh
34,000.00
8,500.00
Tukang Kayu
4.0260
Oh
36,500.00
146,949.00
Tukang Besi
1.0073
Oh
36,500.00
36,766.96
Kepala Tukang
0.5192
Oh
43,500.00
22,584.07
Mandor
0.1924
Oh
42,500.00
8,178.96
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
400,896.84
2,286,957.50
228,695.75
Jumlah Total
2,515,653.25
Dibulatkan
2,515,650.00
Halaman : 105+29
1
A.07.76
6=(3x5)
232.0000
kg
1,000.00
232,000.00
Pasir Beton
0.5200
lbr
75,000.00
39,000.00
0.7800
M3
150,000.00
117,000.00
197.1795
Kg
8,000.00
1,577,436.00
Kawat Beton
2.8169
Kg
8,550.00
24,084.07
0.2450
1,105,000.00
270,725.00
0.1500
kg
9,000.00
1,350.00
Minyak Bekisting
1.4000
Ltr
23,800.00
33,320.00
0.0700
1,100,000.00
77,000.00
Jumlah Bahan
2,371,915.07
UPAH :
Pekerja
6.4697
Oh
27,500.00
177,917.85
Tukang Batu
0.2500
Oh
34,000.00
8,500.00
Tukang Kayu
4.0260
Oh
36,500.00
146,949.00
Tukang Besi
1.0073
Oh
36,500.00
36,766.96
Kepala Tukang
0.5192
Oh
43,500.00
22,584.07
Mandor
0.1924
Oh
42,500.00
8,178.96
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
400,896.84
2,772,811.90
277,281.19
Jumlah Total
3,050,093.09
Dibulatkan
3,050,090.00
Halaman : 106+29
1
A.07.77
6=(3x5)
232.0000
kg
1,000.00
232,000.00
Pasir Beton
0.5200
lbr
75,000.00
39,000.00
0.7800
M3
150,000.00
117,000.00
164.1262
Kg
8,000.00
1,313,009.88
Kawat Beton
2.3447
Kg
8,550.00
20,046.85
0.2450
1,105,000.00
270,725.00
0.1500
kg
9,000.00
1,350.00
Minyak Bekisting
1.4000
Ltr
23,800.00
33,320.00
0.0700
1,100,000.00
77,000.00
Jumlah Bahan
2,103,451.73
UPAH :
Pekerja
6.4697
Oh
27,500.00
177,917.85
Tukang Batu
0.2500
Oh
34,000.00
8,500.00
Tukang Kayu
4.0260
Oh
36,500.00
146,949.00
Tukang Besi
1.0073
Oh
36,500.00
36,766.96
Kepala Tukang
0.5192
Oh
43,500.00
22,584.07
Mandor
0.1924
Oh
42,500.00
8,178.96
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
400,896.84
2,504,348.56
250,434.86
Jumlah Total
2,754,783.42
Dibulatkan
2,754,780.00
Halaman : 107+29
1
A.07.78
6=(3x5)
232.0000
kg
1,000.00
232,000.00
Pasir Beton
0.5200
lbr
75,000.00
39,000.00
0.7800
M3
150,000.00
117,000.00
349.5591
Kg
8,000.00
2,796,472.56
Kawat Beton
4.9937
Kg
8,550.00
42,696.14
0.2450
1,105,000.00
270,725.00
0.1500
kg
9,000.00
1,350.00
Minyak Bekisting
1.4000
Ltr
23,800.00
33,320.00
0.0700
1,100,000.00
77,000.00
Jumlah Bahan
3,609,563.70
UPAH :
Pekerja
6.4697
Oh
27,500.00
177,917.85
Tukang Batu
0.2500
Oh
34,000.00
8,500.00
Tukang Kayu
4.0260
Oh
36,500.00
146,949.00
Tukang Besi
1.0073
Oh
36,500.00
36,766.96
Kepala Tukang
0.5192
Oh
43,500.00
22,584.07
Mandor
0.1924
Oh
42,500.00
8,178.96
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
400,896.84
4,010,460.54
401,046.05
Jumlah Total
4,411,506.59
Dibulatkan
4,411,500.00
Halaman : 108+29
1
A.07.79
6=(3x5)
1 M3 PEK. PLAT BETON BERTULANG, TULANGAN 2 LAPIS DIA.16-17.5CM DAN DIA. 10-12.5 cm TEBAL 20 cm
BAHAN :
Semen Portland
232.0000
kg
1,000.00
232,000.00
Pasir Beton
0.5200
lbr
75,000.00
39,000.00
0.7800
M3
150,000.00
117,000.00
176.4000
Kg
8,000.00
1,411,200.00
Kawat Beton
2.5200
Kg
8,550.00
21,546.00
0.2450
1,105,000.00
270,725.00
0.1500
kg
9,000.00
1,350.00
Minyak Bekisting
1.4000
Ltr
23,800.00
33,320.00
0.0700
1,100,000.00
77,000.00
Jumlah Bahan
2,203,141.00
UPAH :
Pekerja
5.1940
Oh
27,500.00
142,835.00
Tukang Batu
0.2500
Oh
34,000.00
8,500.00
Tukang Kayu
2.4420
Oh
36,500.00
89,133.00
Tukang Besi
1.2936
Oh
36,500.00
47,216.40
Kepala Tukang
0.3868
Oh
43,500.00
16,825.80
Mandor
0.1748
Oh
42,500.00
7,429.00
Jumlah Pekerja
311,939.20
2,515,080.20
Keuntungan Max. 10 %
A.08.02
251,508.02
Jumlah Total
2,766,588.22
Dibulatkan
2,766,580.00
25.0000
buah
1,200.00
Jumlah Bahan
30,000.00
30,000.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.0750
Oh
36,500.00
2,737.50
Kepala Tukang
0.0080
Oh
42,000.00
336.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
7,411.00
37,411.00
3,741.10
Jumlah Total
41,152.10
Dibulatkan
41,150.00
Halaman : 109+29
1
A.08.03
6=(3x5)
18.0000
buah
1,650.00
Jumlah Bahan
29,700.00
29,700.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.0600
Oh
36,500.00
2,190.00
Kepala Tukang
0.0060
Oh
42,000.00
252.00
Mandor
0.0050
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
36,479.50
Keuntungan Max. 10 %
A.08.05
212.50
6,779.50
3,647.95
Jumlah Total
40,127.45
Dibulatkan
40,120.00
5.0000
Semen Portland
8.0000
Pasir Pasang
0.0320
buah
1,600.00
8,000.00
kg
1,000.00
8,000.00
buah
65,000.00
2,080.00
Jumlah Bahan
18,080.00
UPAH :
Pekerja
0.4000
Oh
27,500.00
11,000.00
Tukang Kayu
0.2000
Oh
36,500.00
7,300.00
Kepala Tukang
0.0200
Oh
42,000.00
840.00
Mandor
0.0020
Oh
42,500.00
19,225.00
37,305.00
Keuntungan Max. 10 %
A.08.06
85.00
Jumlah Pekerja
3,730.50
Jumlah Total
41,035.50
Dibulatkan
41,030.00
4.0000
buah
2,800.00
11,200.00
Semen Portland
8.0000
kg
1,000.00
8,000.00
Pasir Pasang
0.0320
buah
65,000.00
Jumlah Bahan
2,080.00
21,280.00
UPAH :
Pekerja
0.4000
Oh
27,500.00
11,000.00
Tukang Kayu
0.2000
Oh
36,500.00
7,300.00
Kepala Tukang
0.0200
Oh
42,000.00
840.00
Mandor
0.0020
Oh
42,500.00
85.00
Jumlah Pekerja
19,225.00
40,505.00
Keuntungan Max. 10 %
4,050.50
Jumlah Total
44,555.50
Dibulatkan
44,550.00
Halaman : 110+29
1
A.08.11
6=(3x5)
0.6200
lbr
68,700.00
42,594.00
0.1200
kg
12,500.00
1,500.00
Jumlah Bahan
44,094.00
UPAH :
Pekerja
0.1400
Oh
27,500.00
3,850.00
Tukang Kayu
0.0700
Oh
36,500.00
2,555.00
Kepala Tukang
0.0070
Oh
42,000.00
294.00
Mandor
0.0035
Oh
42,500.00
148.75
Jumlah Pekerja
6,847.75
50,941.75
Keuntungan Max. 10 %
A.08.12
5,094.18
Jumlah Total
56,035.93
Dibulatkan
56,030.00
0.6200
lbr
46,000.00
Paku Pancing
0.1200
kg
12,500.00
Jumlah Bahan
28,520.00
1,500.00
30,020.00
UPAH :
Pekerja
0.1400
Oh
27,500.00
3,850.00
Tukang Kayu
0.0700
Oh
36,500.00
2,555.00
Kepala Tukang
0.0070
Oh
42,000.00
294.00
Mandor
0.0035
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
36,867.75
Keuntungan Max. 10 %
A.08.13
148.75
6,847.75
3,686.78
Jumlah Total
40,554.53
Dibulatkan
40,550.00
0.6200
lbr
40,000.00
24,800.00
Paku Pancing
0.1200
kg
12,500.00
1,500.00
Jumlah Bahan
26,300.00
UPAH :
Pekerja
0.1400
Oh
27,500.00
3,850.00
Tukang Kayu
0.0700
Oh
36,500.00
2,555.00
Kepala Tukang
0.0070
Oh
42,000.00
294.00
Mandor
0.0070
Oh
42,500.00
297.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
6,996.50
33,296.50
3,329.65
Jumlah Total
36,626.15
Dibulatkan
36,620.00
Halaman : 111+29
A.08.14
6=(3x5)
BAHAN :
Asbes Gelombang
1.1000
bh
22,000.00
24,200.00
Paku Pancing
0.0240
kg
12,500.00
300.00
Jumlah Bahan
24,500.00
UPAH :
Pekerja
0.0160
Oh
27,500.00
440.00
Tukang Kayu
0.0800
Oh
36,500.00
2,920.00
Kepala Tukang
0.0080
Oh
42,000.00
336.00
Mandor
0.0040
Oh
42,500.00
170.00
Jumlah Pekerja
3,866.00
28,366.00
Keuntungan Max. 10 %
A.08.30
2,836.60
Jumlah Total
Dibulatkan
1 M2 PASANG ATAP GENTENG BETON
31,202.60
31,200.00
BAHAN :
Genteng Beton
Paku Biasa 2" - 5"
11.0000
bh
3,300.00
36,300.00
0.0300
bh
9,000.00
270.00
Jumlah Bahan
36,570.00
UPAH :
Pekerja
0.2000
Oh
27,500.00
5,500.00
Tukang Kayu
0.1000
Oh
36,500.00
3,650.00
Kepala Tukang
0.0100
Oh
42,000.00
420.00
Mandor
0.0010
Oh
42,500.00
42.50
Jumlah Pekerja
9,612.50
46,182.50
Keuntungan Max. 10 %
A.09.02
4,618.25
Jumlah Total
50,800.75
Dibulatkan
50,800.00
1.1000
lbr
8,450.00
9,295.00
Paku
0.0100
kg
9,000.00
90.00
Jumlah Bahan
9,385.00
UPAH :
Pekerja
0.0300
Oh
27,500.00
825.00
Tukang Kayu
0.0700
Oh
36,500.00
2,555.00
Kepala Tukang
0.0070
Oh
42,000.00
294.00
Mandor
0.0015
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
63.75
3,737.75
13,122.75
1,312.28
Jumlah Total
14,435.03
Dibulatkan
14,430.00
Halaman : 112+29
1
A.09.24
6=(3x5)
0.3640
lbr
54,000.00
19,656.00
Paku Sekrup
0.1100
kg
6,750.00
742.50
Jumlah Bahan
20,398.50
UPAH :
Pekerja
0.1000
Oh
27,500.00
2,750.00
Tukang Kayu
0.0500
Oh
36,500.00
1,825.00
Kepala Tukang
0.0050
Oh
42,000.00
210.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
4,997.50
25,396.00
Keuntungan Max. 10 %
A.10.01
2,539.60
Jumlah Total
27,935.60
Dibulatkan
27,930.00
1.0000
Perlengkapan
0.0600
bh
harga
kloset
1,098,750.00
1,098,750.00
Jumlah Bahan
1,098,750.00
65,925.00
1,164,675.00
UPAH :
Pekerja
2.1000
Oh
27,500.00
57,750.00
Tukang Batu
0.9600
Oh
34,000.00
32,640.00
Kepala Tukang
0.0010
Oh
39,500.00
39.50
Mandor
0.1600
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
1,261,904.50
Keuntungan Max. 10 %
A.10.02
6,800.00
97,229.50
126,190.45
Jumlah Total
1,388,094.95
Dibulatkan
1,388,090.00
1.0000
bh
109,200.00
109,200.00
Semen Portland
6.0000
kg
1,000.00
6,000.00
Pasir Pasang
0.0100
65,000.00
Jumlah Bahan
650.00
115,850.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Batu
0.3000
Oh
34,000.00
10,200.00
Kepala Tukang
0.1500
Oh
39,500.00
5,925.00
Mandor
0.0800
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
3,400.00
36,025.00
151,875.00
15,187.50
Jumlah Total
167,062.50
Dibulatkan
167,060.00
Halaman : 113+29
1
A.10.04
6=(3x5)
1.0000
Perlengkapan
0.3000
Semen Portland
6.0000
bh
hrg
urinoir
kg
Pasir Pasang
0.0100
1,276,200.00
1,276,200.00
1,276,200.00
382,860.00
1,000.00
6,000.00
65,000.00
Jumlah Bahan
650.00
1,665,710.00
UPAH :
Pekerja
1.0000
Oh
27,500.00
27,500.00
Tukang Batu
0.9000
Oh
34,000.00
30,600.00
Kepala Tukang
0.1000
Oh
39,500.00
3,950.00
Mandor
0.1000
Oh
42,500.00
4,250.00
Jumlah Pekerja
66,300.00
1,732,010.00
Keuntungan Max. 10 %
A.10.05
173,201.00
Jumlah Total
1,905,211.00
Dibulatkan
1,905,210.00
1.0000
511,800.00
511,800.00
511,800.00
61,416.00
6.0000
bh
hrg
kloset
kg
Perlengkapan
0.1200
Semen Abu-abu
Pasir Pasang
1,000.00
6,000.00
0.0100
65,000.00
650.00
Jumlah Bahan
579,866.00
UPAH :
Pekerja
1.2000
Oh
27,500.00
33,000.00
Tukang Batu
1.4500
Oh
34,000.00
49,300.00
Kepala Tukang
0.1500
Oh
39,500.00
5,925.00
Mandor
0.1000
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
4,250.00
92,475.00
672,341.00
67,234.10
Jumlah Total
739,575.10
Dibulatkan
739,570.00
Halaman : 114+29
1
A.10.06
6=(3x5)
1.0000
bh
204,000.00
204,000.00
Semen Portland
6.0000
kg
1,000.00
6,000.00
Pasir Pasang
0.0100
65,000.00
650.00
Jumlah Bahan
210,650.00
UPAH :
Pekerja
2.1000
Oh
27,500.00
57,750.00
Tukang Batu
0.7500
Oh
34,000.00
25,500.00
Kepala Tukang
0.0700
Oh
39,500.00
2,765.00
Mandor
0.1100
Oh
42,500.00
4,675.00
Jumlah Pekerja
90,690.00
301,340.00
Keuntungan Max. 10 %
A.10.07
30,134.00
Jumlah Total
331,474.00
Dibulatkan
331,470.00
1.0000
Perlengkapan
bh
95,500.00
95,500.00
95,500.00
17,190.00
Jumlah Bahan
112,690.00
UPAH :
Pekerja
1.8000
Oh
27,500.00
49,500.00
Tukang Batu
0.6000
Oh
34,000.00
20,400.00
Kepala Tukang
0.5400
Oh
39,500.00
21,330.00
Mandor
0.1100
Oh
42,500.00
4,675.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
95,905.00
208,595.00
20,859.50
Jumlah Total
229,454.50
Dibulatkan
229,450.00
Halaman : 115+29
1
A.10.08
6=(3x5)
110.0000
bh
240.00
26,400.00
80.0000
kg
1,000.00
80,000.00
0.3000
65,000.00
19,500.00
216.0000
bh
419.84
90,686.03
6.0000
kg
5,000.00
30,000.00
Jumlah Bahan
246,586.03
UPAH :
Pekerja
2.0000
Oh
27,500.00
55,000.00
Tukang Batu
1.0000
Oh
34,000.00
34,000.00
Kepala Tukang
0.3000
Oh
39,500.00
11,850.00
Mandor
0.1500
Oh
42,500.00
107,225.00
353,811.03
Keuntungan Max. 10 %
A.10.09
6,375.00
Jumlah Pekerja
35,381.10
Jumlah Total
389,192.13
Dibulatkan
389,190.00
1.0000
m
hrg
0.2000
badkip
1,633,800.00
1,633,800.00
Jumlah Bahan
1,633,800.00
326,760.00
1,960,560.00
UPAH :
Pekerja
Oh
27,500.00
Tukang Batu
0.0750
Oh
34,000.00
2,550.00
Kepala Tukang
0.7500
Oh
39,500.00
29,625.00
Mandor
0.2500
Oh
42,500.00
10,625.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
42,800.00
2,003,360.00
200,336.00
Jumlah Total
2,203,696.00
Dibulatkan
2,203,690.00
Halaman : 116+29
1
A.10.16
6=(3x5)
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (30X30) TINGGI 35 CM
BAHAN :
Batu Bata
0.1450
bh
240.00
34.80
44.0000
kg
1,000.00
44,000.00
Pasir Pasang
0.0700
m3
65,000.00
4,550.00
Batu Kerikil
0.0700
m3
150,000.00
10,500.00
Besi beton
1.6000
kg
8,000.00
12,800.00
Pasir Beton
0.0600
m3
75,000.00
4,500.00
Semen Portland
Jumlah Bahan
76,384.80
UPAH :
Pekerja
3.2000
Oh
27,500.00
88,000.00
Tukang Batu
1.0150
Oh
34,000.00
34,510.00
Kepala Tukang
0.0015
Oh
39,500.00
59.25
Mandor
0.0160
Oh
42,500.00
680.00
Jumlah Pekerja
123,249.25
199,634.05
Keuntungan Max. 10 %
A.10.17
19,963.41
Jumlah Total
219,597.46
Dibulatkan
219,590.00
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (45X45) TINGGI 50 CM
BAHAN :
Batu Bata
0.2500
m3
240.00
60.00
77.0000
kg
1,000.00
77,000.00
Pasir Pasang
0.1300
m3
65,000.00
8,450.00
Batu Kerikil
0.0200
m3
150,000.00
3,000.00
Besi beton
2.6000
kg
9,000.00
23,400.00
Pasir Beton
0.0900
m3
75,000.00
6,750.00
Semen Portland
Jumlah Bahan
118,660.00
UPAH :
Pekerja
1.4200
Oh
27,500.00
39,050.00
Tukang Batu
0.4730
Oh
34,000.00
16,082.00
Kepala Tukang
0.0470
Oh
39,500.00
1,856.50
Mandor
0.0710
Oh
42,500.00
3,017.50
Jumlah Pekerja
60,006.00
178,666.00
Keuntungan Max. 10 %
17,866.60
Jumlah Total
Dibulatkan
196,532.60
-
196,530.00
Halaman : 117+29
1
A.10.18
6=(3x5)
MEMASANG 1 BUAH BAK KONTROL PASANGAN BATU BATA UKURAN (60X60) TINGGI 65 CM
BAHAN :
Batu Bata
0.3710
m3
240.00
89.04
114.0000
kg
1,000.00
114,000.00
Pasir Pasang
0.1840
m3
65,000.00
11,960.00
Batu Kerikil
0.0330
m3
150,000.00
4,950.00
Besi beton
4.8500
kg
8,000.00
38,800.00
Pasir Beton
0.1200
m3
75,000.00
9,000.00
Semen Portland
Jumlah Bahan
178,799.04
UPAH :
Pekerja
2.1600
Oh
27,500.00
59,400.00
Tukang Gali
0.1000
Oh
34,000.00
3,400.00
Tukang Batu
0.7200
Oh
34,000.00
24,480.00
Kepala Tukang
0.0720
Oh
39,500.00
2,844.00
Mandor
0.1080
Oh
42,500.00
4,590.00
Jumlah Pekerja
94,714.00
273,513.04
Keuntungan Max. 10 %
A.10.19
27,351.30
Jumlah Total
300,864.34
Dibulatkan
300,860.00
1.2000
m'
Perlengkapan
11,666.67
14,000.00
11,666.67
4,083.33
Jumlah Bahan
18,083.33
UPAH :
Pekerja
0.0540
Oh
27,500.00
1,485.00
Tukang Batu
0.0900
Oh
34,000.00
3,060.00
Kepala Tukang
0.0090
Oh
39,500.00
355.50
Mandor
0.0270
Oh
42,500.00
1,147.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
6,048.00
24,131.33
2,413.13
Jumlah Total
26,544.47
Dibulatkan
26,540.00
Halaman : 118+29
1
A.10.20
6=(3x5)
1.2000
m'
Perlengkapan
14,216.67
17,060.00
14,216.67
4,975.83
Jumlah Bahan
22,035.83
UPAH :
Pekerja
0.0540
Oh
27,500.00
1,485.00
Tukang Batu
0.0900
Oh
34,000.00
3,060.00
Kepala Tukang
0.0090
Oh
39,500.00
355.50
Mandor
0.0270
Oh
42,500.00
1,147.50
Jumlah Pekerja
6,048.00
28,083.83
Keuntungan Max. 10 %
A.10.21
2,808.38
Jumlah Total
30,892.22
Dibulatkan
30,890.00
1.2000
1,2 m'
Perlengkapan
21,133.33
25,360.00
21,133.33
7,396.67
Jumlah Bahan
32,756.67
UPAH :
Pekerja
0.0540
Oh
27,500.00
1,485.00
Tukang Batu
0.0900
Oh
34,000.00
3,060.00
Kepala Tukang
0.0090
Oh
39,500.00
355.50
Mandor
0.0270
Oh
42,500.00
1,147.50
Jumlah Pekerja
6,048.00
38,804.67
Keuntungan Max. 10 %
A.10.22
3,880.47
Jumlah Total
42,685.13
Dibulatkan
42,680.00
1.2000
1,2 m'
Perlengkapan
32,700.00
39,240.00
32,700.00
11,445.00
Jumlah Bahan
50,685.00
UPAH :
Pekerja
0.1080
Oh
27,500.00
2,970.00
Tukang Batu
0.1800
Oh
34,000.00
6,120.00
Kepala Tukang
0.0180
Oh
39,500.00
711.00
Mandor
0.0054
Oh
42,500.00
229.50
Jumlah Pekerja
10,030.50
60,715.50
Keuntungan Max. 10 %
6,071.55
Jumlah Total
66,787.05
Dibulatkan
66,780.00
Halaman : 119+29
A.10.23
6=(3x5)
BAHAN :
Pipa Galvanis
1.2000
1,2 m'
Perlengkapan
77,333.33
92,800.00
77,333.33
27,066.67
Jumlah Bahan
119,866.67
UPAH :
Pekerja
0.1080
Oh
27,500.00
2,970.00
Tukang Batu
0.1800
Oh
34,000.00
6,120.00
Kepala Tukang
0.0180
Oh
39,500.00
711.00
Mandor
0.0054
Oh
42,500.00
229.50
Jumlah Pekerja
10,030.50
129,897.17
Keuntungan Max. 10 %
A.10.24
12,989.72
Jumlah Total
142,886.88
Dibulatkan
142,880.00
1.2000
Perlengkapan
1,2 m'
101,916.67
122,300.00
101,916.67
35,670.83
Jumlah Bahan
157,970.83
UPAH :
Pekerja
0.1350
Oh
27,500.00
3,712.50
Tukang Batu
0.2250
Oh
34,000.00
7,650.00
Kepala Tukang
0.0225
Oh
39,500.00
888.75
Mandor
0.0068
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
170,511.08
Keuntungan Max. 10 %
A.10.25
289.00
12,540.25
17,051.11
Jumlah Total
187,562.19
Dibulatkan
187,560.00
1.2000
m'
Perlengkapan
5,450.00
6,540.00
5,450.00
1,907.50
Jumlah Bahan
8,447.50
UPAH :
Pekerja
0.0360
Oh
27,500.00
990.00
Tukang Batu
0.0600
Oh
34,000.00
2,040.00
Kepala Tukang
0.0060
Oh
39,500.00
237.00
Mandor
0.0018
Oh
42,500.00
76.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
3,343.50
11,791.00
1,179.10
Jumlah Total
12,970.10
Dibulatkan
12,970.00
Halaman : 120+29
1
A.10.26
6=(3x5)
1.2000
m'
Perlengkapan
7,675.00
7,675.00
Jumlah Bahan
9,210.00
2,686.25
11,896.25
UPAH :
Pekerja
0.0360
Oh
27,500.00
990.00
Tukang Batu
0.0600
Oh
34,000.00
2,040.00
Kepala Tukang
0.0060
Oh
39,500.00
237.00
Mandor
0.0018
Oh
42,500.00
76.50
Jumlah Pekerja
3,343.50
15,239.75
Keuntungan Max. 10 %
A.10.27
1,523.98
Jumlah Total
16,763.73
Dibulatkan
16,760.00
1.2000
m'
Perlengkapan
9,550.00
11,460.00
9,550.00
3,342.50
Jumlah Bahan
14,802.50
UPAH :
Pekerja
0.0360
Oh
27,500.00
990.00
Tukang Batu
0.0600
Oh
34,000.00
2,040.00
Kepala Tukang
0.0060
Oh
39,500.00
237.00
Mandor
0.0018
Oh
42,500.00
76.50
Jumlah Pekerja
3,343.50
18,146.00
Keuntungan Max. 10 %
A.10.28
1,814.60
Jumlah Total
19,960.60
Dibulatkan
19,960.00
1.2000
m'
Perlengkapan
17,200.00
20,640.00
17,200.00
6,020.00
Jumlah Bahan
26,660.00
UPAH :
Pekerja
0.0360
Oh
27,500.00
990.00
Tukang Batu
0.0600
Oh
34,000.00
2,040.00
Kepala Tukang
0.0060
Oh
39,500.00
237.00
Mandor
0.0018
Oh
42,500.00
76.50
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
3,343.50
30,003.50
3,000.35
Jumlah Total
33,003.85
Dibulatkan
33,000.00
Halaman : 121+29
1
A.10.29
6=(3x5)
1.2000
m'
Perlengkapan
23,525.00
28,230.00
23,525.00
8,233.75
Jumlah Bahan
36,463.75
UPAH :
Pekerja
0.0540
Oh
27,500.00
1,485.00
Tukang Batu
0.0900
Oh
34,000.00
3,060.00
Kepala Tukang
0.0090
Oh
39,500.00
355.50
Mandor
0.0027
Oh
42,500.00
114.75
Jumlah Pekerja
5,015.25
41,479.00
Keuntungan Max. 10 %
A.10.30
4,147.90
Jumlah Total
45,626.90
Dibulatkan
45,620.00
1.2000
Perlengkapan
m'
30,000.00
36,000.00
30,000.00
10,500.00
Jumlah Bahan
46,500.00
UPAH :
Pekerja
0.0360
Oh
27,500.00
990.00
Tukang Batu
0.0600
Oh
34,000.00
2,040.00
Kepala Tukang
0.0060
Oh
39,500.00
237.00
Mandor
0.0018
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
49,843.50
Keuntungan Max. 10 %
A.10.31
76.50
3,343.50
4,984.35
Jumlah Total
54,827.85
Dibulatkan
54,820.00
1.2000
m'
Perlengkapan
45,050.00
54,060.00
45,050.00
15,767.50
Jumlah Bahan
69,827.50
UPAH :
Pekerja
0.0810
Oh
27,500.00
2,227.50
Tukang Batu
0.1350
Oh
34,000.00
4,590.00
Kepala Tukang
0.0135
Oh
39,500.00
533.25
Mandor
0.0041
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
174.25
7,525.00
77,352.50
7,735.25
Jumlah Total
85,087.75
Dibulatkan
85,080.00
Halaman : 122+29
1
A.10.32
6=(3x5)
1.2000
m'
Perlengkapan
69,937.50
83,925.00
69,937.50
24,478.13
Jumlah Bahan
108,403.13
UPAH :
Pekerja
0.0810
Oh
27,500.00
2,227.50
Tukang Batu
0.1350
Oh
34,000.00
4,590.00
Kepala Tukang
0.0135
Oh
39,500.00
533.25
Mandor
0.0041
Oh
42,500.00
174.25
Jumlah Pekerja
7,525.00
115,928.13
Keuntungan Max. 10 %
A.10.33
11,592.81
Jumlah Total
127,520.94
Dibulatkan
127,520.00
1.0000
bh
160,000.00
160,000.00
1.0000
bh
20,000.00
20,000.00
Jumlah Bahan
180,000.00
UPAH :
Pekerja
0.0300
Oh
27,500.00
825.00
Tukang Batu
0.3000
Oh
34,000.00
10,200.00
Kepala Tukang
0.0300
Oh
39,500.00
1,185.00
Mandor
0.0015
Oh
42,500.00
63.75
Jumlah Pekerja
12,273.75
192,273.75
Keuntungan Max. 10 %
A.10.35
19,227.38
Jumlah Total
211,501.13
Dibulatkan
211,500.00
1.0000
bh
20,400.00
20,400.00
Seal tape
0.0250
bh
1,300.00
32.50
Jumlah Bahan
20,432.50
UPAH :
Pekerja
Tukang Batu
0.0100
-
Oh
27,500.00
Oh
34,000.00
275.00
-
Kepala Tukang
0.0010
Oh
39,500.00
39.50
Mandor
0.0005
Oh
42,500.00
21.25
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
335.75
20,768.25
2,076.83
Jumlah Total
22,845.08
Dibulatkan
22,840.00
Halaman : 123+29
1
A.10.36
6=(3x5)
1.0000
bh
20,000.00
Jumlah Bahan
20,000.00
20,000.00
UPAH :
Pekerja
Tukang Batu
0.0100
-
Oh
27,500.00
Oh
34,000.00
Kepala Tukang
0.0010
Oh
39,500.00
39.50
Mandor
0.0005
Oh
42,500.00
21.25
Jumlah Pekerja
335.75
20,335.75
Keuntungan Max. 10 %
A.10.37
275.00
2,033.58
Jumlah Total
22,369.33
Dibulatkan
22,360.00
7.5000
16,675.00
125,062.50
Pasir urug
0.3570
74,675.00
26,658.98
Lantai kerja
3.7500
445,762.50
1,671,609.38
25.0000
70,360.00
1,759,000.00
0.5000
2,708,484.50
1,354,242.25
9.0000
m1
34,125.00
307,125.00
2.0000
m1
11,666.67
23,333.33
5.6250
16,675.00
93,796.88
Pas. injuk
9.0000
kg
19,162.50
172,462.50
1.7500
145,000.00
253,750.00
6.0000
m1
26,600.00
159,600.00
1.8750
6,087.50
11,414.06
Jumlah
Keuntungan Max. 10 %
5,958,054.87
595,805.49
Jumlah
6,553,860.36
Dibulatkan
6,553,860.00
Halaman : 124+29
1
A.10.38
6=(3x5)
4.5000
16,675.00
75,037.50
Pasir urug
0.2142
74,675.00
15,995.39
Lantai kerja
2.2500
445,762.50
1,002,965.63
15.0000
70,360.00
1,055,400.00
0.3000
2,708,484.50
812,545.35
5.4000
m1
34,125.00
184,275.00
1.2000
btg
11,666.67
14,000.00
3.3750
16,675.00
56,278.13
Pas. injuk
5.4000
kg
19,162.50
103,477.50
1.0500
145,000.00
152,250.00
9.0000
m1
26,600.00
239,400.00
1.1250
6,087.50
6,848.44
Jumlah
3,718,472.92
Keuntungan Max. 10 %
A.10.39
371,847.29
Jumlah
4,090,320.21
Dibulatkan
4,090,320.00
2.2500
16,675.00
37,518.75
Pasir urug
0.1071
74,675.00
7,997.69
Lantai kerja
1.1250
445,762.50
501,482.81
7.5000
70,360.00
527,700.00
0.1500
2,708,484.50
406,272.68
9.0000
m1
34,125.00
307,125.00
Pipa GIP1/2"
0.6000
btg
11,666.67
7,000.00
1.6875
16,675.00
28,139.06
Pas. injuk
2.7000
kg
19,162.50
51,738.75
0.5250
145,000.00
76,125.00
9.0000
m1
26,600.00
239,400.00
0.5625
6,087.50
3,424.22
Jumlah
2,193,923.96
Keuntungan Max. 10 %
A.10.40
219,392.40
Jumlah
2,413,316.36
Dibulatkan
2,413,310.00
0.1500
12,700.00
1,905.00
1.0000
bh
20,000.00
20,000.00
1.0000
m1
65,910.00
65,910.00
Jumlah Bahan
87,815.00
UPAH :
Upah kerja
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
0.1500
ls
87,815.00
13,172.25
13,172.25
100,987.25
10,098.73
Jumlah Total
111,085.98
Dibulatkan
111,080.00
Halaman : 125+29
1
A.10.41
6=(3x5)
0.2000
12,700.00
2,540.00
1.0000
bh
30,000.00
30,000.00
1.0000
m1
65,910.00
65,910.00
Jumlah Bahan
98,450.00
UPAH :
Upah Kerja
0.1500
ls
98,450.00
Jumlah Pekerja
14,767.50
113,217.50
Keuntungan Max. 10 %
A.11.01
14,767.50
11,321.75
Jumlah Total
124,539.25
Dibulatkan
124,530.00
1.1000
kg
9,250.00
10,175.00
Meni Besi
0.0800
kg
15,600.00
1,248.00
Jumlah Bahan
11,423.00
UPAH :
Pekerja
0.0600
Oh
27,500.00
1,650.00
Tukang Besi
0.0060
Oh
34,000.00
204.00
Kepala Tukang
0.0060
Oh
47,500.00
285.00
Mandor
0.0003
Oh
42,500.00
12.75
Jumlah Pekerja
2,151.75
13,574.75
Keuntungan Max. 10 %
A.11.08
1,357.48
Jumlah Total
14,932.23
Dibulatkan
14,930.00
1.0000
m2
400,000.00
Jumlah Bahan
400,000.00
400,000.00
UPAH :
Pekerja
1.0500
Oh
27,500.00
28,875.00
1.5000
Oh
36,500.00
54,750.00
Kepala Tukang
0.1050
Oh
43,500.00
4,567.50
Mandor
0.0052
Oh
42,500.00
221.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
88,413.50
488,413.50
48,841.35
Jumlah Total
537,254.85
Dibulatkan
537,250.00
Halaman : 126+29
1
A.11.09
6=(3x5)
1.0000
m2
150,000.00
Jumlah Bahan
150,000.00
150,000.00
UPAH :
Pekerja
1.0500
Oh
27,500.00
28,875.00
1.0500
Oh
36,500.00
38,325.00
Kepala Tukang
0.1050
Oh
43,500.00
4,567.50
Mandor
0.0052
Oh
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
221,988.50
Keuntungan Max. 10 %
A.11.12
221.00
71,988.50
22,198.85
Jumlah Total
244,187.35
Dibulatkan
244,180.00
1.0000
m2
80,000.00
Jumlah Bahan
80,000.00
80,000.00
UPAH :
Pekerja
1.2000
Oh
27,500.00
33,000.00
Tukang Kayu
1.2000
Oh
36,500.00
43,800.00
Kepala Tukang
0.0120
Oh
42,000.00
504.00
0.00060
Oh
42,500.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
157,329.50
Keuntungan Max. 10 %
A.11.17
25.50
77,329.50
15,732.95
Jumlah Total
173,062.45
Dibulatkan
173,060.00
1.1000
m2
13,650.00
15,015.00
0.0200
kg
9,000.00
180.00
0.0250
m2
8,200.00
205.00
Jumlah Bahan
15,400.00
UPAH :
Pekerja
0.2000
Oh
27,500.00
5,500.00
Tukang Kayu
0.2000
Oh
36,500.00
7,300.00
Kepala Tukang
0.0200
Oh
42,000.00
840.00
0.00100
Oh
42,500.00
Mandor
42.50
Jumlah Pekerja
13,682.50
29,082.50
Keuntungan Max. 10 %
2,908.25
Jumlah Total
31,990.75
Dibulatkan
31,990.00
Halaman : 127+29
1
A.11.18
6=(3x5)
0.5000
lbr
21,850.00
10,925.00
0.0150
kg
9,000.00
135.00
0.0096
m3
3,510,000.00
33,696.00
Flincote/Meni Besi
0.2500
kg
15,600.00
3,900.00
Jumlah Bahan
48,656.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.4000
Oh
36,500.00
14,600.00
Kepala Tukang
0.0250
Oh
42,000.00
1,050.00
0.00125
Oh
42,500.00
Mandor
19,828.13
68,484.13
Keuntungan Max. 10 %
A.11.19
53.13
Jumlah Pekerja
6,848.41
Jumlah Total
75,332.54
Dibulatkan
75,330.00
0.5000
lbr
21,850.00
10,925.00
0.0150
kg
9,000.00
135.00
0.0190
m3
3,510,000.00
66,690.00
Flincote/Meni Besi
0.3000
kg
15,600.00
Jumlah Bahan
4,680.00
82,430.00
UPAH :
Pekerja
0.0400
Oh
27,500.00
1,100.00
Tukang Kayu
0.4000
Oh
36,500.00
14,600.00
Kepala Tukang
0.0250
Oh
42,000.00
1,050.00
0.00125
Oh
42,500.00
53.13
Mandor
Jumlah Pekerja
16,803.13
99,233.13
Keuntungan Max. 10 %
9,923.31
Jumlah Total
109,156.44
Dibulatkan
109,150.00
Halaman : 128+29
1
A.11.20
6=(3x5)
0.3000
lbr
21,850.00
6,555.00
0.1000
kg
9,000.00
900.00
0.0190
m3
3,510,000.00
66,690.00
Besi Strip
0.5000
kg
9,500.00
4,750.00
Jumlah Bahan
78,895.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.2500
Oh
36,500.00
9,125.00
Kepala Tukang
0.0250
Oh
42,000.00
1,050.00
0.00125
Oh
42,500.00
53.13
Mandor
Jumlah Pekerja
14,353.13
93,248.13
Keuntungan Max. 10 %
A.11.21
9,324.81
Jumlah Total
102,572.94
Dibulatkan
102,570.00
0.3000
lbr
21,850.00
6,555.00
0.1000
kg
9,000.00
900.00
0.0190
m3
3,510,000.00
66,690.00
Besi Strip
0.5000
kg
9,500.00
4,750.00
Jumlah Bahan
78,895.00
UPAH :
Pekerja
0.1500
Oh
27,500.00
4,125.00
Tukang Kayu
0.2500
Oh
36,500.00
9,125.00
Kepala Tukang
0.0250
Oh
42,000.00
1,050.00
0.00125
Oh
42,500.00
53.13
Mandor
Jumlah Pekerja
14,353.13
93,248.13
Keuntungan Max. 10 %
9,324.81
Jumlah Total
102,572.94
Dibulatkan
102,570.00
Halaman : 129+29
1
A.12.02
6=(3x5)
1.0000
bh
87,350.00
Jumlah Bahan
87,350.00
87,350.00
UPAH :
Pekerja
0.0100
Oh
27,500.00
275.00
Tukang Kayu
0.5000
Oh
36,500.00
18,250.00
Kepala Tukang
0.0100
Oh
42,000.00
420.00
Mandor
0.0050
Oh
42,500.00
212.50
Jumlah Pekerja
19,157.50
106,507.50
Keuntungan Max. 10 %
A.12.03
10,650.75
Jumlah Total
117,158.25
Dibulatkan
117,150.00
1.0000
bh
40,950.00
Jumlah Bahan
40,950.00
40,950.00
UPAH :
Pekerja
0.0050
Oh
27,500.00
137.50
Tukang Kayu
0.5000
Oh
36,500.00
18,250.00
Kepala Tukang
0.0050
Oh
42,000.00
210.00
Mandor
0.0025
Oh
42,500.00
106.25
Jumlah Pekerja
18,703.75
59,653.75
Keuntungan Max. 10 %
A.12.04
5,965.38
Jumlah Total
65,619.13
Dibulatkan
65,610.00
1.0000
bh
204,750.00
Jumlah Bahan
204,750.00
204,750.00
UPAH :
Pekerja
0.0050
Oh
27,500.00
137.50
Tukang Kayu
0.5000
Oh
36,500.00
18,250.00
Kepala Tukang
0.0050
Oh
42,000.00
210.00
0.00025
Oh
42,500.00
10.63
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
18,608.13
223,358.13
22,335.81
Jumlah Total
245,693.94
Dibulatkan
245,690.00
Halaman : 130+29
1
A.12.05
6=(3x5)
1.0000
bh
12,200.00
Jumlah Bahan
12,200.00
12,200.00
UPAH :
Pekerja
0.0150
Oh
27,500.00
412.50
Tukang Kayu
0.1000
Oh
36,500.00
3,650.00
Kepala Tukang
0.0150
Oh
42,000.00
630.00
0.00075
Oh
42,500.00
31.88
Mandor
Jumlah Pekerja
4,724.38
16,924.38
Keuntungan Max. 10 %
A.12.06
1,692.44
Jumlah Total
18,616.81
Dibulatkan
18,610.00
1.0000
bh
7,400.00
Jumlah Bahan
7,400.00
7,400.00
UPAH :
Pekerja
0.0100
Oh
27,500.00
275.00
Tukang Kayu
0.1000
Oh
36,500.00
3,650.00
Kepala Tukang
0.0100
Oh
42,000.00
420.00
0.00050
Oh
42,500.00
21.25
Mandor
Jumlah Pekerja
4,366.25
11,766.25
Keuntungan Max. 10 %
A.12.09
1,176.63
Jumlah Total
12,942.88
Dibulatkan
12,940.00
1.0000
ps
6,750.00
Jumlah Bahan
6,750.00
6,750.00
UPAH :
Pekerja
0.0150
Oh
27,500.00
412.50
Tukang Kayu
0.1500
Oh
36,500.00
5,475.00
Kepala Tukang
0.0150
Oh
42,000.00
630.00
Oh
42,500.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
0.00075
31.88
6,549.38
13,299.38
1,329.94
Jumlah Total
14,629.31
Dibulatkan
14,620.00
Halaman : 131+29
1
A.12.10
6=(3x5)
bh
129,600.00
1.0000
Jumlah Bahan
129,600.00
129,600.00
UPAH :
Pekerja
0.0500
Oh
27,500.00
1,375.00
Tukang Kayu
0.5000
Oh
36,500.00
18,250.00
Kepala Tukang
0.0500
Oh
42,000.00
2,100.00
Oh
42,500.00
Mandor
0.00250
Jumlah Pekerja
Jumlah Bahan + Pekerja
151,431.25
Keuntungan Max. 10 %
A.12.11
106.25
21,831.25
15,143.13
Jumlah Total
166,574.38
Dibulatkan
166,570.00
1.0000
bh
6,750.00
Jumlah Bahan
6,750.00
6,750.00
UPAH :
Pekerja
0.0200
Oh
27,500.00
550.00
Tukang Kayu
0.2000
Oh
36,500.00
7,300.00
Kepala Tukang
0.0200
Oh
42,000.00
840.00
Oh
42,500.00
Mandor
0.00100
Jumlah Pekerja
Jumlah Bahan + Pekerja
15,482.50
Keuntungan Max. 10 %
A.12.12
42.50
8,732.50
1,548.25
Jumlah Total
17,030.75
Dibulatkan
17,030.00
1.0000
bh
23,000.00
Jumlah Bahan
23,000.00
23,000.00
UPAH :
Pekerja
0.0500
Oh
27,500.00
1,375.00
Tukang Kayu
0.5000
Oh
36,500.00
18,250.00
Kepala Tukang
0.0500
Oh
42,000.00
2,100.00
Oh
42,500.00
Mandor
0.00250
106.25
Jumlah Pekerja
21,831.25
44,831.25
Keuntungan Max. 10 %
4,483.13
Jumlah Total
49,314.38
Dibulatkan
49,310.00
Halaman : 132+29
1
A.12.14
6=(3x5)
1.0000
bh
64,800.00
Jumlah Bahan
64,800.00
64,800.00
UPAH :
Pekerja
0.0600
Oh
27,500.00
1,650.00
Tukang Kayu
0.6000
Oh
36,500.00
21,900.00
Kepala Tukang
0.0600
Oh
42,000.00
2,520.00
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
26,197.50
90,997.50
Keuntungan Max. 10 %
A.12.16
9,099.75
Jumlah Total
100,097.25
Dibulatkan
100,090.00
1.1000
m2
34,000.00
Jumlah Bahan
37,400.00
37,400.00
UPAH :
Pekerja
0.0150
Oh
27,500.00
412.50
Tukang Kayu
0.1500
Oh
36,500.00
5,475.00
Kepala Tukang
0.0150
Oh
42,000.00
630.00
Oh
42,500.00
31.88
Mandor
0.00075
Jumlah Pekerja
6,549.38
43,949.38
Keuntungan Max. 10 %
A.12.17
4,394.94
Jumlah Total
48,344.31
Dibulatkan
48,340.00
1.1000
m2
38,000.00
Jumlah Bahan
41,800.00
41,800.00
UPAH :
Pekerja
0.0150
Oh
27,500.00
412.50
Tukang Kayu
0.1500
Oh
36,500.00
5,475.00
Kepala Tukang
0.0150
Oh
42,000.00
630.00
Oh
42,500.00
31.88
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
0.00075
6,549.38
48,349.38
4,834.94
Jumlah Total
53,184.31
Dibulatkan
53,180.00
Halaman : 133+29
1
A.12.18
6=(3x5)
1.1000
m2
66,000.00
Jumlah Bahan
72,600.00
72,600.00
UPAH :
Pekerja
0.0165
Oh
27,500.00
453.75
Tukang Kayu
0.1650
Oh
36,500.00
6,022.50
Kepala Tukang
0.0165
Oh
42,000.00
693.00
Oh
42,500.00
34.00
Mandor
0.00080
Jumlah Pekerja
7,203.25
79,803.25
Keuntungan Max. 10 %
A.12.19
7,980.33
Jumlah Total
87,783.58
Dibulatkan
87,780.00
1.1000
m2
Sealent
0.0500
kg
273,000.00
300,300.00
-
Jumlah Bahan
300,300.00
UPAH :
Pekerja
0.0250
Oh
27,500.00
687.50
Tukang Kayu
0.2500
Oh
36,500.00
9,125.00
Kepala Tukang
0.0250
Oh
42,000.00
1,050.00
Oh
42,500.00
53.13
Mandor
0.00125
Jumlah Pekerja
10,915.63
311,215.63
Keuntungan Max. 10 %
A.12.24
31,121.56
Jumlah Total
342,337.19
Dibulatkan
342,330.00
1.1000
m2
38,000.00
Jumlah Bahan
41,800.00
41,800.00
UPAH :
Pekerja
0.0150
Oh
27,500.00
412.50
Tukang Kayu
0.1500
Oh
36,500.00
5,475.00
0.0150
Oh
42,000.00
630.00
Oh
42,500.00
31.88
Kepala Tukang
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
0.00075
6,549.38
48,349.38
4,834.94
Jumlah Total
53,184.31
Dibulatkan
53,180.00
Halaman : 134+29
A.12.25
6=(3x5)
Pekerja terampil
0.0010
org
31,500.00
31.50
0.0010
org
39,500.00
39.50
0.0002
org
47,500.00
9.50
Mandor
0.0001
org
42,500.00
4.25
0.0002
org
30,000.00
6.00
Pembantu operator
0.0200
org
26,000.00
520.00
0.0002
ls
28,750.00
5.75
0.0100
lt
5,500.00
55.00
Pelumas
0.0010
lt
23,800.00
23.80
Alat bantu
0.0002
lot
695.30
0.14
Jumlah
695.44
Keuntungan Max. 10 %
A.12.26
69.54
Jumlah
764.98
Dibulatkan
760.00
1.0500
kg
9,250.00
Jumlah Bahan
9,712.50
9,712.50
UPAH :
Pekerja Terampil
0.0600
org
31,500.00
1,890.00
0.0040
org
42,000.00
168.00
0.0010
org
47,500.00
47.50
Mandor
0.0002
org
42,500.00
8.50
0.1250
lot
11,826.50
1,478.31
Jumlah Pekerja
3,592.31
13,304.81
Keuntungan Max. 10 %
A.12.27
1,330.48
Jumlah Total
14,635.29
Dibulatkan
14,630.00
1.0500
kg
10,900.00
Jumlah Bahan
11,445.00
11,445.00
UPAH :
Pekerja Terampil
0.0600
org
31,500.00
1,890.00
0.0040
org
42,000.00
168.00
0.0010
org
47,500.00
47.50
Mandor
0.0002
org
42,500.00
8.50
0.1250
lot
13,559.00
1,694.88
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
3,808.88
15,253.88
1,525.39
Jumlah Total
16,779.26
Dibulatkan
16,770.00
Dibulatkan
16,770.00
Halaman : 135+29
1
A.12.28
6=(3x5)
1.0500
kg
10,900.00
Jumlah Bahan
11,445.00
11,445.00
UPAH :
Pekerja Terampil
0.0600
org
31,500.00
1,890.00
0.0040
org
42,000.00
168.00
0.0010
org
47,500.00
47.50
Mandor
0.0002
org
42,500.00
8.50
0.1250
lot
13,559.00
1,694.88
Jumlah Pekerja
3,808.88
15,253.88
Keuntungan Max. 10 %
A.12.29
1,525.39
Jumlah Total
16,779.26
Dibulatkan
16,770.00
0.0400
kg
20,400.00
816.00
0.0300
Pelumas
0.0040
lt
5,500.00
165.00
lt
23,800.00
95.20
Jumlah Bahan
1,076.20
UPAH :
Pekerja Terampil
0.0040
org
31,500.00
126.00
0.0020
org
42,000.00
84.00
0.0020
org
47,500.00
95.00
Mandor
0.0010
org
42,500.00
42.50
0.2500
lot
1,423.70
355.93
Jumlah Pekerja
703.43
1,779.63
Keuntungan Max. 10 %
A.12.30
177.96
Jumlah Total
1,957.59
Dibulatkan
1,950.00
0.0500
org
31,500.00
1,575.00
0.0200
org
42,000.00
840.00
0.0030
org
47,500.00
142.50
Mandor
0.0010
org
42,500.00
42.50
0.2500
lot
2,600.00
650.00
Jumlah
Keuntungan Max. 10 %
3,250.00
325.00
Jumlah
3,575.00
Dibulatkan
3,570.00
Halaman : 136+29
1
A.12.31
6=(3x5)
1 M2 PEKERJAAN BONDEX
Bondek
1.0100
110,500.00
111,605.00
Kawat las
0.1000
kg
20,400.00
2,040.00
Jumlah Bahan
113,645.00
UPAH :
Pekerja terampil
0.0500
org
31,500.00
1,575.00
0.0300
org
38,000.00
1,140.00
Mandor
0.0100
org
42,500.00
425.00
Shear Connector
1.0000
ls
9,019.45
9,019.45
Jumlah Pekerja
12,159.45
125,804.45
Keuntungan Max. 10 %
A.12.32
12,580.45
Jumlah Total
138,384.90
Dibulatkan
138,380.00
1 M2 PEKERJAAN WIREMESH M8
Wiremesh M8
1.0100
31,200.00
31,512.00
Kawat las
0.1000
kg
20,400.00
2,040.00
Jumlah Bahan
33,552.00
UPAH :
Pekerja terampil
0.1000
org
31,500.00
3,150.00
0.0750
org
38,000.00
2,850.00
Mandor
0.0100
org
42,500.00
425.00
Jumlah Pekerja
6,425.00
39,977.00
Keuntungan Max. 10 %
A.12.33
3,997.70
Jumlah Total
43,974.70
Dibulatkan
43,970.00
0.4500
12,700.00
5,715.00
0.0800
74,675.00
5,974.00
Pasang Aanstamping
0.1200
155,600.50
18,672.06
0.2000
355,807.50
71,161.50
0.4100
18,117.50
7,428.18
0.0563
1,510,727.50
84,978.42
Pagar Tralis
1.5000
m'
450,000.00
675,000.00
Pengecatan
1.0000
25,172.70
25,172.70
Jumlah
Keuntungan Max. 10 %
894,101.86
89,410.19
Jumlah
983,512.04
Dibulatkan
983,510.00
Halaman : 137+29
1
A.12.34
6=(3x5)
0.4500
12,700.00
5,715.00
0.0800
74,675.00
5,974.00
Pasang Aanstamping
0.1200
155,600.50
18,672.06
0.2000
355,807.50
71,161.50
Pas.bata + plesteran 1 : 4
1.8000
79,896.35
143,813.43
0.0563
1,510,727.50
84,978.42
Besi Siku
1.0000
kg
8,950.00
8,950.00
Kawat Duri
3.0000
m1
2,350.00
7,050.00
Pengecatan
1.0000
12,259.25
12,259.25
Jumlah
358,573.66
Keuntungan Max. 10 %
A.13.02
35,857.37
Jumlah
394,431.03
Dibulatkan
394,430.00
11.8700
bh
2,350.00
27,894.50
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0215
m3
65,000.00
Jumlah Bahan
1,397.50
37,692.00
UPAH :
Pekerja
0.2600
Oh
27,500.00
7,150.00
Tukang Batu
0.1250
Oh
34,000.00
4,250.00
Kepala Tukang
0.0125
Oh
39,500.00
493.75
Oh
42,500.00
55.25
Mandor
0.00130
Jumlah Pekerja
11,949.00
49,641.00
Keuntungan Max. 10 %
A.13.09
4,964.10
Jumlah Total
54,605.10
Dibulatkan
54,600.00
6.9300
bh
41,363.64
286,650.00
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0215
m3
65,000.00
1,397.50
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
298,947.50
UPAH :
Pekerja
0.2500
Oh
27,500.00
6,875.00
Tukang Batu
0.1200
Oh
34,000.00
4,080.00
Kepala Tukang
0.0120
Oh
39,500.00
474.00
Oh
42,500.00
53.13
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
0.00125
11,482.13
310,429.63
31,042.96
Jumlah Total
341,472.59
Dibulatkan
341,470.00
Halaman : 138+29
1
A.13.42
6=(3x5)
50.0000
bh
900.00
45,000.00
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0420
m3
65,000.00
2,730.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
58,630.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
30,460.00
89,090.00
Keuntungan Max. 10 %
A.13.44
8,909.00
Jumlah Total
97,999.00
Dibulatkan
97,990.00
25.0000
bh
1,800.00
45,000.00
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0420
m3
65,000.00
2,730.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
58,630.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
30,460.00
89,090.00
Keuntungan Max. 10 %
8,909.00
Jumlah Total
97,999.00
Dibulatkan
97,990.00
Halaman : 139+29
1
A.13.45
6=(3x5)
16.0000
bh
2,687.50
43,000.00
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0420
m3
65,000.00
2,730.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
56,630.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
30,460.00
87,090.00
Keuntungan Max. 10 %
A.13.46
8,709.00
Jumlah Total
95,799.00
Dibulatkan
95,790.00
35.0000
bh
1,285.71
45,000.00
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0420
m3
65,000.00
2,730.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
58,630.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
30,460.00
89,090.00
Keuntungan Max. 10 %
8,909.00
Jumlah Total
97,999.00
Dibulatkan
97,990.00
Halaman : 140+29
1
A.13.47
6=(3x5)
10.0000
bh
5,500.00
55,000.00
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0420
m3
65,000.00
2,730.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
68,630.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
30,460.00
99,090.00
Keuntungan Max. 10 %
A.13.48
9,909.00
Jumlah Total
108,999.00
Dibulatkan
108,990.00
10.0000
bh
6,000.00
60,000.00
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0420
m3
65,000.00
2,730.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
73,630.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
127.50
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
0.00300
30,460.00
104,090.00
10,409.00
Jumlah Total
114,499.00
Dibulatkan
114,490.00
Halaman : 141+29
1
A.13.49
6=(3x5)
33.0000
bh
1,666.67
55,000.00
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0420
m3
65,000.00
2,730.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
68,630.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
30,460.00
99,090.00
Keuntungan Max. 10 %
A.13.51
9,909.00
Jumlah Total
108,999.00
Dibulatkan
108,990.00
1.0520
bh
180,800.00
190,201.60
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0390
m3
65,000.00
2,535.00
Semen Warna
2.0000
kg
5,000.00
Jumlah Bahan
10,000.00
211,136.60
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
1,275.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
0.03000
31,607.50
242,744.10
24,274.41
Jumlah Total
267,018.51
Dibulatkan
267,010.00
Halaman : 142+29
1
A.13.56
6=(3x5)
1.0500
m2
320,000.00
336,000.00
Lem Vinyl
0.6000
kg
13,000.00
7,800.00
Jumlah Bahan
343,800.00
UPAH :
Pekerja
0.6500
Oh
27,500.00
17,875.00
Tukang
0.3500
Oh
39,500.00
13,825.00
0.0350
Oh
42,000.00
1,470.00
Oh
42,500.00
1,381.25
Kepala Tukang
Mandor
0.03250
Jumlah Pekerja
34,551.25
378,351.25
Keuntungan Max. 10 %
A.13.58
37,835.13
Jumlah Total
416,186.38
Dibulatkan
416,180.00
83.0000
bh
418.07
34,700.00
Semen Abu-abu
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0180
m3
65,000.00
1,170.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
46,770.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.5000
Oh
34,000.00
17,000.00
0.0500
Oh
39,500.00
1,975.00
Oh
42,500.00
127.50
Kepala Tukang
Mandor
0.00300
Jumlah Pekerja
36,152.50
82,922.50
Keuntungan Max. 10 %
8,292.25
Jumlah Total
91,214.75
Dibulatkan
91,210.00
Halaman : 143+29
1
A.13.59
6=(3x5)
83.0000
bh
484.34
40,200.00
Semen Abu-abu
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0180
m3
65,000.00
1,170.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
52,270.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.5000
Oh
34,000.00
17,000.00
Kepala Tukang
0.0500
Oh
39,500.00
1,975.00
Oh
42,500.00
Mandor
0.00300
36,152.50
88,422.50
Keuntungan Max. 10 %
A.13.62
127.50
Jumlah Pekerja
8,842.25
Jumlah Total
97,264.75
Dibulatkan
97,260.00
50.0000
bh
900.00
45,000.00
Semen Abu-abu
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0180
m3
65,000.00
1,170.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
57,070.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Batu
0.4500
Oh
34,000.00
15,300.00
Kepala Tukang
0.0450
Oh
39,500.00
1,777.50
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
33,705.00
90,775.00
Keuntungan Max. 10 %
9,077.50
Jumlah Total
99,852.50
Dibulatkan
99,850.00
Halaman : 144+29
1
A.13.63
6=(3x5)
25.0000
bh
1,800.00
45,000.00
Semen Abu-abu
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0180
m3
65,000.00
1,170.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
57,070.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Batu
0.4500
Oh
34,000.00
15,300.00
Kepala Tukang
0.0450
Oh
39,500.00
1,777.50
Oh
42,500.00
1,275.00
Mandor
0.03000
Jumlah Pekerja
34,852.50
91,922.50
Keuntungan Max. 10 %
A.13.66
9,192.25
Jumlah Total
101,114.75
Dibulatkan
101,110.00
50.0000
bh
900.00
45,000.00
Semen Abu-abu
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0180
m3
65,000.00
1,170.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
57,070.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Batu
0.4500
Oh
34,000.00
15,300.00
Kepala Tukang
0.0450
Oh
39,500.00
1,777.50
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
33,705.00
90,775.00
Keuntungan Max. 10 %
9,077.50
Jumlah Total
99,852.50
Dibulatkan
99,850.00
Halaman : 145+29
1
A.13.68
6=(3x5)
25.0000
bh
1,800.00
45,000.00
Semen Abu-abu
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0180
m3
65,000.00
1,170.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
57,070.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Batu
0.1000
Oh
34,000.00
3,400.00
Kepala Tukang
0.0450
Oh
39,500.00
1,777.50
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
21,805.00
78,875.00
Keuntungan Max. 10 %
A.13.69
7,887.50
Jumlah Total
86,762.50
Dibulatkan
86,760.00
50.0000
bh
900.00
45,000.00
Semen Abu-abu
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0180
m3
65,000.00
1,170.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
57,070.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Batu
0.1250
Oh
34,000.00
4,250.00
Kepala Tukang
0.0125
Oh
39,500.00
493.75
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
21,371.25
78,441.25
Keuntungan Max. 10 %
7,844.13
Jumlah Total
86,285.38
Dibulatkan
86,280.00
Halaman : 146+29
1
A.13.70
6=(3x5)
1.0200
m2
180,800.00
184,416.00
Paku Cacing
2.0000
bh
12,500.00
25,000.00
12.4400
kg
1,000.00
12,440.00
Pasir Pasang
0.0250
m3
65,000.00
1,625.00
Semen Warna
0.5000
kg
5,000.00
Semen Abu-abu
Jumlah Bahan
2,500.00
225,981.00
UPAH :
Pekerja
0.7200
Oh
27,500.00
19,800.00
Tukang Batu
0.6500
Oh
34,000.00
22,100.00
Kepala Tukang
0.0650
Oh
39,500.00
2,567.50
Oh
42,500.00
148.75
Mandor
0.0035
Jumlah Pekerja
44,616.25
270,597.25
Keuntungan Max. 10 %
A.13.74
27,059.73
Jumlah Total
297,656.98
Dibulatkan
297,650.00
1.0500
m2
117,000.00
122,850.00
11.7500
kg
1,000.00
11,750.00
0.0350
m3
65,000.00
2,275.00
Pasir Pasang
Jumlah Bahan
136,875.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
127.50
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
0.0030
30,460.00
167,335.00
16,733.50
Jumlah Total
184,068.50
Dibulatkan
184,060.00
Halaman : 147+29
1
A.13.75
6=(3x5)
12.0000
bh
3,412.50
40,950.00
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0420
m3
65,000.00
2,730.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
54,580.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
Mandor
0.00300
30,460.00
85,040.00
Keuntungan Max. 10 %
A.13.76
127.50
Jumlah Pekerja
8,504.00
Jumlah Total
93,544.00
Dibulatkan
93,540.00
12.0000
bh
3,954.17
47,450.00
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0420
m3
65,000.00
2,730.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
61,080.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
30,460.00
91,540.00
Keuntungan Max. 10 %
9,154.00
Jumlah Total
100,694.00
Dibulatkan
100,690.00
Halaman : 148+29
1
A.13.77
6=(3x5)
12.0000
bh
4,550.00
54,600.00
Semen Portland
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0420
m3
65,000.00
2,730.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
68,230.00
UPAH :
Pekerja
0.6200
Oh
27,500.00
17,050.00
Tukang Batu
0.3500
Oh
34,000.00
11,900.00
Kepala Tukang
0.0350
Oh
39,500.00
1,382.50
Oh
42,500.00
Mandor
0.00300
30,460.00
98,690.00
Keuntungan Max. 10 %
A.13.78
127.50
Jumlah Pekerja
9,869.00
Jumlah Total
108,559.00
Dibulatkan
108,550.00
20.0000
bh
2,150.00
43,000.00
Semen Abu-abu
8.4000
kg
1,000.00
8,400.00
Pasir Pasang
0.0180
m3
65,000.00
1,170.00
Semen Warna
0.5000
kg
5,000.00
2,500.00
Jumlah Bahan
55,070.00
UPAH :
Pekerja
0.6000
Oh
27,500.00
16,500.00
Tukang Batu
0.4500
Oh
34,000.00
15,300.00
Kepala Tukang
0.0450
Oh
39,500.00
1,777.50
Oh
42,500.00
127.50
Mandor
0.00300
Jumlah Pekerja
33,705.00
88,775.00
Keuntungan Max. 10 %
8,877.50
Jumlah Total
97,652.50
Dibulatkan
97,650.00
Halaman : 149+29
1
A.13.82
6=(3x5)
0.0024
m3
7,825,000.00
18,780.00
0.0500
kg
6,750.00
337.50
Jumlah Bahan
19,117.50
UPAH :
Pekerja
0.1200
Oh
27,500.00
3,300.00
Tukang Kayu
0.1200
Oh
36,500.00
4,380.00
Kepala Tukang
0.0120
Oh
42,000.00
504.00
Oh
42,500.00
255.00
Mandor
0.0060
Jumlah Pekerja
8,439.00
27,556.50
Keuntungan Max. 10 %
A.13.83
2,755.65
Jumlah Total
30,312.15
Dibulatkan
30,310.00
1.0100
m2
28,600.00
28,886.00
Pasir Beton
0.1000
75,000.00
7,500.00
Jumlah Bahan
36,386.00
UPAH :
Pekerja
0.2500
org
27,500.00
6,875.00
Tukang Batu
0.5000
org
34,000.00
17,000.00
0.0250
org
39,500.00
987.50
Mandor
0.0030
org
42,500.00
127.50
Jumlah Pekerja
24,990.00
61,376.00
Keuntungan Max. 10 %
A.13.84
6,137.60
Jumlah
67,513.60
Dibulatkan
67,510.00
1.0100
m2
30,000.00
30,300.00
Pasir Beton
0.1000
75,000.00
7,500.00
Jumlah Bahan
37,800.00
UPAH :
Pekerja
0.2500
org
27,500.00
6,875.00
Tukang Batu
0.5000
org
34,000.00
17,000.00
0.0250
org
39,500.00
987.50
Mandor
0.0030
org
42,500.00
127.50
Jumlah Pekerja
24,990.00
62,790.00
Keuntungan Max. 10 %
6,279.00
Jumlah
69,069.00
Dibulatkan
69,060.00
Halaman : 150+29
1
A.13.85
6=(3x5)
1.0100
m2
95,000.00
95,950.00
Pasir Beton
0.1000
75,000.00
7,500.00
Jumlah Bahan
103,450.00
UPAH :
Pekerja
0.2500
org
27,500.00
6,875.00
Tukang Batu
0.5000
org
34,000.00
17,000.00
0.0250
org
39,500.00
987.50
Mandor
0.0030
org
42,500.00
127.50
Jumlah Pekerja
24,990.00
128,440.00
Keuntungan Max. 10 %
A.13.86
12,844.00
Jumlah
141,284.00
Dibulatkan
141,280.00
1.0100
26,000.00
26,260.00
Pasir Beton
0.1000
75,000.00
7,500.00
Jumlah Bahan
33,760.00
UPAH :
Pekerja
0.2500
org
27,500.00
6,875.00
Tukang Batu
0.5000
org
34,000.00
17,000.00
0.0250
org
39,500.00
987.50
Mandor
0.0030
org
42,500.00
24,990.00
58,750.00
Keuntungan Max. 10 %
A.13.87
127.50
Jumlah Pekerja
5,875.00
Jumlah
64,625.00
Dibulatkan
64,620.00
1.0100
27,000.00
27,270.00
Pasir Beton
0.1000
75,000.00
7,500.00
Jumlah Bahan
34,770.00
UPAH :
Pekerja
0.2500
org
27,500.00
6,875.00
Tukang Batu
0.5000
org
34,000.00
17,000.00
0.0250
org
39,500.00
987.50
Mandor
0.0030
org
42,500.00
127.50
Jumlah Pekerja
24,990.00
59,760.00
Keuntungan Max. 10 %
5,976.00
Jumlah
65,736.00
Dibulatkan
65,730.00
Halaman : 151+29
1
A.14.07
6=(3x5)
0.1500
kg
11,000.00
1,650.00
Cat dasar
0.1700
kg
38,000.00
6,460.00
Cat Penutup
0.1700
kg
38,000.00
6,460.00
Jumlah Bahan
14,570.00
UPAH :
Pekerja
0.0700
Oh
27,500.00
1,925.00
Tukang Cat
0.0750
Oh
36,500.00
2,737.50
0.0075
Oh
42,000.00
315.00
Oh
42,500.00
106.25
Kepala Tukang
Mandor
0.0025
Jumlah Pekerja
5,083.75
19,653.75
Keuntungan Max. 10 %
A.14.08
1,965.38
Jumlah Total
21,619.13
Dibulatkan
21,610.00
1 M2 PENGECATAN BIDANG KAYU BARU (1 LAPIS PLAMIR), 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP
BAHAN :
Cat Meni
0.2000
kg
38,000.00
7,600.00
Plamir
0.1500
kg
12,000.00
1,800.00
Cat dasar
0.1700
kg
38,000.00
6,460.00
Cat Penutup
0.2600
kg
38,000.00
9,880.00
Jumlah Bahan
25,740.00
UPAH :
Pekerja
0.0700
Oh
27,500.00
1,925.00
Tukang Cat
0.0090
Oh
36,500.00
328.50
Kepala Tukang
0.0060
Oh
42,000.00
252.00
Oh
42,500.00
Mandor
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
0.0025
106.25
2,611.75
28,351.75
2,835.18
Jumlah Total
31,186.93
Dibulatkan
31,180.00
Halaman : 152+29
1
A.14.12
6=(3x5)
0.3500
ltr
650.00
227.50
Jumlah Bahan
227.50
UPAH :
Pekerja
Oh
27,500.00
Tukang Cat
Oh
36,500.00
Kepala Tukang
Oh
42,000.00
Oh
42,500.00
Mandor
0.1000
0.0060
2,750.00
255.00
Jumlah Pekerja
3,005.00
3,232.50
Keuntungan Max. 10 %
A.14.14
323.25
Jumlah Total
3,555.75
Dibulatkan
3,550.00
1 M2 PENGECATAN TEMBOK BARU (1 LAPIS PLAMIR, 1 LAPIS CAT DASAR, 2 LAPIS CAT PENUTUP)
BAHAN :
Plamir
0.1000
ltr
12,000.00
1,200.00
Cat dasar
0.1000
kg
8,000.00
800.00
Cat Penutup 2 x
0.2600
lbr
8,000.00
2,080.00
Jumlah Bahan
4,080.00
UPAH :
Pekerja
0.0200
Oh
27,500.00
550.00
Tukang Cat
0.0630
Oh
36,500.00
2,299.50
0.0063
Oh
42,000.00
264.60
Oh
42,500.00
106.25
Kepala Tukang
Mandor
0.0025
Jumlah Pekerja
3,220.35
7,300.35
Keuntungan Max. 10 %
A.14.15
730.04
Jumlah Total
8,030.39
Dibulatkan
8,030.00
0.1200
kg
8,000.00
960.00
Cat Penutup 2 x
0.1800
lbr
8,000.00
1,440.00
Jumlah Bahan
2,400.00
UPAH :
Pekerja
0.0280
Oh
27,500.00
770.00
Tukang Cat
0.0420
Oh
36,500.00
1,533.00
0.0042
Oh
42,000.00
176.40
Oh
42,500.00
106.25
Kepala Tukang
Mandor
0.0025
Jumlah Pekerja
2,585.65
4,985.65
Keuntungan Max. 10 %
498.57
Jumlah Total
5,484.22
Dibulatkan
5,480.00
Halaman : 153+29
1
A.14.19
6=(3x5)
1.2000
m3
Perekat
0.2000
kg
Jumlah Bahan
UPAH :
Pekerja
0.0200
Oh
27,500.00
550.00
Tukang Cat
0.2000
Oh
36,500.00
7,300.00
Kepala Tukang
0.0020
Oh
42,000.00
84.00
Oh
42,500.00
106.25
Mandor
0.0025
Jumlah Pekerja
8,040.25
8,040.25
Keuntungan Max. 10 %
A.14.21
804.03
Jumlah Total
8,844.28
Dibulatkan
8,840.00
0.0300
kg
2,750.00
82.50
0.2000
kg
27,300.00
5,460.00
Oker putih
0.0200
kg
29,000.00
580.00
Oker warna
0.0100
kg
29,000.00
290.00
0.1000
kg
9,750.00
975.00
Sirlak ex India
0.2000
kg
16,000.00
3,200.00
Kwas 3"
0.0100
bh
9,750.00
97.50
Spirtus
0.2000
ltr
8,200.00
1,640.00
Ampelas kayu
0.1000
lbr
2,000.00
200.00
Jumlah Bahan
12,525.00
UPAH :
Pekerja
0.2500
org
27,500.00
6,875.00
Tk. Cat/Plitur
0.0285
org
36,500.00
1,040.25
0.0040
org
42,000.00
168.00
Mandor
0.0020
org
42,500.00
85.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
8,168.25
20,693.25
2,069.33
Jumlah Total
22,762.58
Dibulatkan
22,760.00
Halaman : 154+29
1
A.14.24
6=(3x5)
0.2500
lt
20,475.00
5,118.75
0.1250
lt
66,300.00
8,287.50
Rol cat
0.0100
bh
20,475.00
204.75
Ampelas
0.5000
lbr
2,000.00
1,000.00
Jumlah Bahan
14,611.00
UPAH :
Pekerja
0.2000
org
27,500.00
5,500.00
Tk. cat
0.3000
org
36,500.00
10,950.00
0.0300
org
42,000.00
1,260.00
Mandor
0.0100
org
42,500.00
425.00
Jumlah Pekerja
18,135.00
32,746.00
Keuntungan Max. 10 %
A.14.25
3,274.60
Jumlah
36,020.60
Dibulatkan
36,020.00
0.1750
kg
11,500.00
2,012.50
Plamir tembok
Rol cat
0.1600
kg
12,000.00
1,920.00
0.0100
bh
20,475.00
204.75
Ampelas
0.5000
lbr
2,000.00
1,000.00
Jumlah Bahan
5,137.25
UPAH :
Pekerja
0.1040
org
27,500.00
2,860.00
Tk. cat
0.0182
org
36,500.00
664.30
0.0090
org
42,000.00
378.00
Mandor
0.0045
org
42,500.00
191.25
Jumlah Pekerja
4,093.55
9,230.80
Keuntungan Max. 10 %
923.08
Jumlah
10,153.88
Dibulatkan
10,150.00
Halaman : 155+29
1
A.14.26
6=(3x5)
0.2000
kg
11,500.00
2,300.00
Plamir tembok
0.1600
kg
12,000.00
1,920.00
Rol cat
0.0100
bh
20,475.00
204.75
Ampelas
0.5000
lbr
2,000.00
1,000.00
Jumlah Bahan
5,424.75
UPAH :
Pekerja
0.2000
org
27,500.00
5,500.00
Tk. cat
0.0280
org
36,500.00
1,022.00
0.0150
org
42,000.00
630.00
Mandor
0.0090
org
42,500.00
382.50
Jumlah Pekerja
7,534.50
12,959.25
Keuntungan Max. 10 %
A.14.28
1,295.93
Jumlah
14,255.18
Dibulatkan
14,250.00
0.1750
kg
8,000.00
1,400.00
Plamir tembok
0.1600
kg
12,000.00
1,920.00
Rol cat
0.0100
bh
20,475.00
204.75
Ampelas
0.5000
lbr
2,000.00
1,000.00
Jumlah Bahan
4,524.75
UPAH :
Pekerja
0.1040
org
27,500.00
2,860.00
Tk. cat
0.0182
org
36,500.00
664.30
0.0090
org
42,000.00
378.00
Mandor
0.0045
org
42,500.00
191.25
Jumlah Pekerja
4,093.55
8,618.30
Keuntungan Max. 10 %
861.83
Jumlah
9,480.13
Dibulatkan
9,480.00
Halaman : 156+29
1
A.14.29
6=(3x5)
0.2000
kg
8,000.00
1,600.00
Plamir tembok
0.1600
kg
12,000.00
1,920.00
Rol cat
0.0100
bh
20,475.00
204.75
Ampelas
0.5000
lbr
2,000.00
1,000.00
Jumlah Bahan
4,724.75
UPAH :
Pekerja
0.2000
org
27,500.00
5,500.00
Tk. cat
0.0280
org
36,500.00
1,022.00
0.0150
org
42,000.00
630.00
Mandor
0.0090
org
42,500.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
12,259.25
Keuntungan Max. 10 %
A.14.30
382.50
7,534.50
1,225.93
Jumlah
13,485.18
Dibulatkan
13,480.00
0.1670
kg
15,600.00
Plamir kayu
0.0830
kg
11,000.00
913.00
0.2000
kg
44,000.00
8,800.00
Amplas kayu
0.4000
lbr
2,000.00
800.00
0.1500
ltr
3,900.00
585.00
Kwas 3"
0.0500
bh
9,750.00
487.50
Jumlah Bahan
2,605.20
14,190.70
UPAH :
Pekerja
0.2000
org
27,500.00
5,500.00
Tk. Cat
0.0600
org
36,500.00
2,190.00
0.0300
org
42,000.00
1,260.00
Mandor
0.0100
org
42,500.00
425.00
Jumlah Pekerja
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
9,375.00
23,565.70
2,356.57
Jumlah
25,922.27
Dibulatkan
25,920.00
Halaman : 157+29
1
A.14.31
6=(3x5)
0.1670
kg
15,600.00
2,605.20
0.2000
kg
42,250.00
8,450.00
0.4000
lbr
2,000.00
800.00
0.1500
ltr
16,500.00
2,475.00
Kwas 3"
0.0500
bh
9,750.00
Jumlah Bahan
487.50
14,817.70
UPAH :
Pekerja
0.2000
org
31,500.00
6,300.00
Tk. Cat
0.0600
org
39,500.00
2,370.00
0.0300
org
42,000.00
1,260.00
Mandor
0.0100
org
42,500.00
425.00
Jumlah Pekerja
10,355.00
25,172.70
Keuntungan Max. 10 %
A.14.32
2,517.27
Jumlah
27,689.97
Dibulatkan
27,680.00
0.2500
lbr
2,000.00
500.00
0.1700
kg
44,000.00
7,480.00
0.0500
bh
9,750.00
487.50
Jumlah Bahan
8,467.50
UPAH :
Pembantu Tukang
0.2000
org
27,500.00
5,500.00
Tk. Cat
0.0750
org
36,500.00
2,737.50
0.0300
org
42,000.00
1,260.00
Mandor
0.0100
org
42,500.00
425.00
Jumlah Pekerja
9,922.50
18,390.00
Keuntungan Max. 10 %
A.14.33
1,839.00
Jumlah
20,229.00
Dibulatkan
20,220.00
0.1700
Kg
8,000.00
Roll Cat
0.0100
bh
20,475.00
1,360.00
Ampelas
0.2500
lbr
2,000.00
Jumlah Bahan
204.75
500.00
2,064.75
UPAH :
Pembantu Tukang
0.0700
org
27,500.00
1,925.00
Tk. Cat
0.0750
org
36,500.00
2,737.50
0.0075
org
42,000.00
315.00
Mandor
0.0025
org
42,500.00
106.25
Jumlah Pekerja
5,083.75
Halaman : 158+29
2
Jumlah Bahan + Pekerja
Keuntungan Max. 10 %
6=(3x5)
7,148.50
714.85
Jumlah
7,863.35
Dibulatkan
7,860.00
Halaman : 159+29
A002
6=(3x5)
0.0100
1,105,000.00
Paku 4 - 7
0.0380
kg
9,000.00
342.00
Ongkos Pasang
0.1550
ls
11,392.00
1,765.76
Jumlah
13,157.76
Keuntungan Max.
A003
1,315.78
Jumlah
14,473.54
Dibulatkan
14,470.00
0.1000
1,105,000.00
110,500.00
Paku 4 - 7
0.2500
kg
9,000.00
2,250.00
1.1000
lbr
27,300.00
30,030.00
Triplex 3 mm
0.5000
lbr
50,450.00
25,225.00
PC (50 kg)
0.1000
zak
50,000.00
5,000.00
Peralatan
0.0250
lot
173,005.00
4,325.13
Ongkos Pasang
0.1250
ls
177,330.13
22,166.27
Jumlah
199,496.39
Keuntungan Max. 10 %
A004
19,949.64
Jumlah
219,446.03
Dibulatkan
219,440.00
0.1000
1,105,000.00
110,500.00
Paku 4 - 7
0.2500
kg
9,000.00
2,250.00
1.1000
lbr
23,900.00
26,290.00
Triplex 3 mm
0.5000
lbr
50,450.00
25,225.00
PC (50 kg)
0.1000
zak
50,000.00
5,000.00
Pasir pasang
0.2500
65,000.00
16,250.00
70.0000
bh
240.00
16,800.00
Peralatan
0.0200
lot
202,315.00
4,046.30
Ongkos Pasang
0.1500
ls
202,315.00
Bata merah
Jumlah
30,347.25
236,708.55
Keuntungan Max. 10 %
A005
11,050.00
23,670.86
Jumlah
260,379.41
Dibulatkan
260,370.00
0.1300
1,105,000.00
143,650.00
Halaman : 160+29
6=(3x5)
Paku 4 - 7
0.2500
kg
9,000.00
Pengecatan Kayu
1.0000
ls
9,375.00
9,375.00
Penulisan
0.1250
ls
155,275.00
19,409.38
Ongkos Pasang
0.1250
ls
174,684.38
21,835.55
Jumlah
196,519.92
Keuntungan Max. 10 %
A006
19,651.99
Jumlah
216,171.91
Dibulatkan
216,170.00
1.4300
lbr
23,900.00
34,177.00
Kayu Albasiah
0.0360
1,100,000.00
39,600.00
Paku 4 - 7
0.2000
kg
9,000.00
1,800.00
1.8000
6,903.33
12,426.00
Ongkos Pasang
0.2000
ls
88,003.00
Jumlah
10,560.36
Jumlah
116,163.96
Dibulatkan
116,160.00
0.4000
org
34,000.00
13,600.00
Mandor
0.0400
org
42,500.00
1,700.00
Alat Bantu
0.0500
lot
15,300.00
Jumlah
1,606.50
Jumlah
17,671.50
Dibulatkan
17,670.00
0.5260
org
34,000.00
17,884.00
Mandor
0.0520
org
42,500.00
2,210.00
Alat Bantu
0.0500
lot
20,094.00
1,004.70
Jumlah
21,098.70
Keuntungan Max. 10 %
A009
2,109.87
Jumlah
23,208.57
Dibulatkan
23,200.00
0.7350
org
34,000.00
24,990.00
Mandor
0.0730
org
42,500.00
3,102.50
Alat Bantu
0.0500
lot
28,092.50
Jumlah
1,404.63
29,497.13
Keuntungan Max. 10 %
A010
765.00
16,065.00
Keuntungan Max. 10 %
A008
17,600.60
105,603.60
Keuntungan Max. 10 %
A007
2,250.00
2,949.71
Jumlah
32,446.84
Dibulatkan
32,440.00
0.9440
org
34,000.00
32,096.00
Mandor
0.0940
org
42,500.00
3,995.00
Alat Bantu
0.0500
lot
36,091.00
Jumlah
Keuntungan Max. 10 %
Jumlah
1,804.55
37,895.55
3,789.56
41,685.11
Halaman : 161+29
6=(3x5)
Dibulatkan
A011
41,680.00
1.1530
org
34,000.00
39,202.00
Mandor
0.1150
org
42,500.00
4,887.50
Alat Bantu
0.0500
lot
44,089.50
Jumlah
Keuntungan Max. 10 %
A012
4,629.40
Jumlah
50,923.37
Dibulatkan
50,920.00
0.6250
org
34,000.00
21,250.00
Mandor
0.1250
org
42,500.00
5,312.50
Alat Bantu
0.2500
lot
26,562.50
6,640.63
Jumlah
33,203.13
Keuntungan Max. 10 %
A013
3,320.31
Jumlah
36,523.44
Dibulatkan
36,520.00
0.7500
org
34,000.00
25,500.00
Mandor
0.1250
org
42,500.00
5,312.50
Alat Bantu
0.2500
lot
30,812.50
7,703.13
Jumlah
38,515.63
Keuntungan Max. 10 %
A014
3,851.56
Jumlah
42,367.19
Dibulatkan
42,360.00
0.5250
org
34,000.00
17,850.00
Mandor
0.1250
org
42,500.00
5,312.50
Alat Bantu
0.2500
lot
23,162.50
Jumlah
2,895.31
Jumlah
31,848.44
Dibulatkan
31,840.00
0.0500
org
34,000.00
1,700.00
Mandor
0.0050
org
42,500.00
212.50
Alat Bantu
0.3500
lot
1,912.50
669.38
Jumlah
2,581.88
Keuntungan Max. 10 %
A016
5,790.63
28,953.13
Keuntungan Max. 10 %
A015
2,204.48
46,293.98
258.19
Jumlah
2,840.06
Dibulatkan
2,840.00
0.2500
org
34,000.00
8,500.00
Mandor
0.0500
org
42,500.00
2,125.00
Alat Bantu
0.1000
lot
10,625.00
1,062.50
Jumlah
Keuntungan Max. 10 %
11,687.50
1,168.75
Jumlah
12,856.25
Dibulatkan
12,850.00
Halaman : 162+29
1
A017
6=(3x5)
0.1920
org
34,000.00
6,528.00
Mandor
0.0190
org
42,500.00
807.50
Alat Bantu
0.1000
lot
7,335.50
733.55
Jumlah
8,069.05
Keuntungan Max. 10 %
A018
806.91
Jumlah
8,875.96
Dibulatkan
8,870.00
0.3000
org
34,000.00
10,200.00
Mandor
0.0300
org
42,500.00
1,275.00
0.1250
lot
11,475.00
Jumlah
Keuntungan Max. 10 %
A019
1,290.94
Jumlah
14,200.31
Dibulatkan
14,200.00
0.3300
65,000.00
Kapur Padam
0.1000
88,700.00
8,870.00
Tanah liat
0.7630
29,000.00
22,127.00
Tukang Gali
0.8330
org
34,000.00
28,322.00
0.4160
org
34,000.00
14,144.00
Kep.tukang batu
0.0400
org
39,500.00
1,580.00
Mandor
0.0083
org
42,500.00
Jumlah
352.75
9,684.58
Jumlah
106,530.33
Dibulatkan
106,530.00
0.2000
88,700.00
17,740.00
Tanah liat
Tukang Gali
1.0000
29,000.00
29,000.00
0.8330
org
34,000.00
28,322.00
0.4160
org
34,000.00
14,144.00
Kep.tukang batu
0.4100
org
39,500.00
16,195.00
Mandor
0.0830
org
42,500.00
3,527.50
Jumlah
108,928.50
Keuntungan Max. 10 %
A021
21,450.00
96,845.75
Keuntungan Max. 10 %
A020
1,434.38
12,909.38
10,892.85
Jumlah
119,821.35
Dibulatkan
119,820.00
1.0000
65,000.00
65,000.00
Kapur Padam
0.2000
88,700.00
17,740.00
Tukang Gali
0.8330
org
34,000.00
28,322.00
0.4160
org
34,000.00
14,144.00
Kep.tukang batu
0.0410
org
39,500.00
1,619.50
Mandor
0.0830
org
42,500.00
Jumlah
Keuntungan Max. 10 %
Jumlah
3,527.50
130,353.00
13,035.30
143,388.30
Halaman : 163+29
6=(3x5)
Dibulatkan
A022
143,380.00
6.0000
kg
12,000.00
72,000.00
Pekerja
0.1500
org
27,500.00
4,125.00
Mandor
0.0150
org
42,500.00
Jumlah
Keuntungan Max. 10 %
A023
7,676.25
Jumlah
84,438.75
Dibulatkan
84,430.00
1.2000
81,900.00
98,280.00
Tukang Gali
0.2500
org
34,000.00
8,500.00
Mandor
0.0250
org
42,500.00
1,062.50
0.1000
lot
107,842.50
Jumlah
11,862.68
Jumlah
130,489.43
Dibulatkan
130,480.00
0.2500
85,000.00
21,250.00
0.0300
125,500.00
3,765.00
Pasir Pasang
0.0500
65,000.00
3,250.00
Tukang Gali
0.5000
org
34,000.00
17,000.00
Mandor
0.1000
org
42,500.00
4,250.00
0.0600
lot
49,515.00
2,970.90
Jumlah
52,485.90
Keuntungan Max. 10 %
A025
5,248.59
Jumlah
57,734.49
Dibulatkan
57,730.00
1.1500
org
34,000.00
39,100.00
Mandor
0.0250
org
42,500.00
1,062.50
Alat Bantu
0.2000
lot
40,162.50
8,032.50
Jumlah
48,195.00
Keuntungan Max. 10 %
A026
4,819.50
Jumlah
53,014.50
Dibulatkan
53,010.00
0.6000
21,098.70
6,329.61
0.6000
33,203.13
9,960.94
5.0000
2,581.88
6,454.69
1.2000
4,000.00
4,800.00
Jumlah
27,545.24
Keuntungan Max. 10 %
A027
10,784.25
118,626.75
Keuntungan Max. 10 %
A024
637.50
76,762.50
2,754.52
Jumlah
30,299.76
Dibulatkan
30,290.00
1.2000
55,000.00
66,000.00
Pekerja
0.1500
org
27,500.00
4,125.00
Halaman : 164+29
2
Mandor
4
0.0100
org
6=(3x5)
42,500.00
Jumlah
70,550.00
Keuntungan Max. 10 %
A027 Rob
7,055.00
Jumlah
77,605.00
Dibulatkan
77,600.00
1.2000
6,500.00
7,800.00
Tukang Gali
0.4500
org
34,000.00
15,300.00
Mandor
0.0450
org
42,500.00
1,912.50
0.1250
lot
23,100.00
2,887.50
Jumlah
27,900.00
Keuntungan Max. 10 %
A028
2,790.00
Jumlah
30,690.00
Dibulatkan
30,690.00
218.0000
kg
1,000.00
Pasir pasang
0.5200
65,000.00
33,800.00
0.8700
150,000.00
130,500.00
Pekerja
1.6500
org
27,500.00
45,375.00
0.2500
org
34,000.00
8,500.00
0.0250
org
39,500.00
987.50
Mandor
0.0800
org
42,500.00
3,400.00
Peralatan
0.0750
lot
58,262.50
4,369.69
Jumlah
44,493.22
Jumlah
489,425.41
Dibulatkan
489,420.00
0.2450
1,105,000.00
270,725.00
Paku 5 - 7 cm
1.5000
kg
9,000.00
13,500.00
Pelumas Bekesting
0.4000
lt
23,800.00
9,520.00
211.9090
kg
8,000.00
1,695,272.00
Kawat Beton
2.2500
kg
8,550.00
19,237.50
6.4600
zak
50,000.00
323,000.00
Pasir Beton
0.5200
75,000.00
39,000.00
0.7800
150,000.00
117,000.00
Tukang Batu
0.3500
org
36,500.00
12,775.00
Tukang Kayu
1.0400
org
39,500.00
41,080.00
Tukang Besi
1.0500
org
39,500.00
41,475.00
Kepala Tukang
0.2450
org
47,500.00
11,637.50
Pembantu Tukang
3.9000
org
27,500.00
107,250.00
Mandor
0.1650
org
42,500.00
7,012.50
Jumlah
2,708,484.50
Keuntungan Max. 10 %
A029
218,000.00
444,932.19
Keuntungan Max. 10 %
400.02.1
425.00
270,848.45
Jumlah
2,979,332.95
Dibulatkan
2,979,330.00
0.4800
85,000.00
40,800.00
0.6000
444,932.19
266,959.31
Halaman : 165+29
2
Upah Kerja
3
0.0400
ls
307,759.31
Jumlah
32,006.97
Jumlah
352,076.65
Dibulatkan
352,070.00
6.8000
zak
50,000.00
340,000.00
0.8300
150,000.00
124,500.00
Pasir Beton
0.5400
75,000.00
40,500.00
Pekerja
1.5000
org
27,500.00
41,250.00
0.5000
org
34,000.00
17,000.00
0.0500
org
39,500.00
1,975.00
Mandor
0.0100
org
42,500.00
425.00
Peralatan
0.0700
lot
565,650.00
39,595.50
Jumlah
605,245.50
Keuntungan Max. 10 %
A031
60,524.55
Jumlah
665,770.05
Dibulatkan
665,770.00
7.8960
zak
50,000.00
394,800.00
0.8100
150,000.00
121,500.00
Pasir beton
0.4900
75,000.00
36,750.00
Pekerja
1.5000
org
27,500.00
41,250.00
0.5000
org
34,000.00
17,000.00
0.0500
org
39,500.00
1,975.00
Mandor
0.0100
org
42,500.00
425.00
Peralatan
0.0700
lot
613,700.00
Jumlah
65,665.90
Jumlah
722,324.90
Dibulatkan
722,320.00
8.6960
zak
50,000.00
434,800.00
0.8100
150,000.00
121,500.00
Pasir beton
0.4900
75,000.00
36,750.00
Pekerja
1.5000
org
27,500.00
41,250.00
0.5000
org
34,000.00
17,000.00
0.0500
org
39,500.00
1,975.00
Mandor
0.0100
org
42,500.00
425.00
Peralatan
0.7000
lot
653,700.00
Jumlah
457,590.00
1,111,290.00
Keuntungan Max. 10 %
A033
42,959.00
656,659.00
Keuntungan Max. 10 %
A032
12,310.37
320,069.69
Keuntungan Max. 10 %
A030
6=(3x5)
111,129.00
Jumlah
1,222,419.00
Dibulatkan
1,222,410.00
1.0000
494,000.00
494,000.00
Pekerja
2.5000
org
27,500.00
68,750.00
0.2500
org
34,000.00
8,500.00
Halaman : 166+29
6=(3x5)
0.1000
org
39,500.00
3,950.00
Mandor
0.0100
org
42,500.00
425.00
0.0450
lot
575,625.00
Jumlah
Keuntungan Max. 10 %
A034
60,152.81
Jumlah
661,680.94
Dibulatkan
661,680.00
1.0000
572,000.00
572,000.00
Pekerja
2.5000
org
27,500.00
68,750.00
0.2500
org
34,000.00
8,500.00
0.1000
org
39,500.00
3,950.00
Mandor
0.0100
org
42,500.00
425.00
0.0450
lot
653,625.00
29,413.13
Jumlah
683,038.13
Keuntungan Max. 10 %
A035
68,303.81
Jumlah
751,341.94
Dibulatkan
751,340.00
1.0000
676,000.00
676,000.00
Pekerja
2.5000
org
27,500.00
68,750.00
0.2500
org
34,000.00
8,500.00
0.1000
org
39,500.00
3,950.00
Mandor
0.0100
org
42,500.00
425.00
0.0450
lot
757,625.00
34,093.13
Jumlah
791,718.13
Keuntungan Max. 10 %
A036
79,171.81
Jumlah
870,889.94
Dibulatkan
870,880.00
1.0500
kg
8,000.00
8,400.00
Kawat Beton
0.0100
kg
8,550.00
85.50
0.0250
org
36,500.00
912.50
0.0150
org
39,500.00
592.50
0.0100
org
43,500.00
435.00
Mandor
0.0050
org
42,500.00
212.50
Peralatan, Spancer
0.0200
lot
10,638.00
212.76
Jumlah
10,850.76
Keuntungan Max. 10 %
A037
25,903.13
601,528.13
1,085.08
Jumlah
11,935.84
Dibulatkan
11,930.00
1.0500
kg
9,000.00
9,450.00
Kawat Beton
0.0100
kg
8,550.00
85.50
0.0360
org
34,000.00
1,224.00
0.0160
org
39,500.00
632.00
Halaman : 167+29
6=(3x5)
0.0110
org
43,500.00
478.50
Mandor
0.0050
org
42,500.00
212.50
Peralatan, Spancer
0.0200
lot
12,082.50
241.65
Jumlah
12,324.15
Keuntungan Max. 10 %
A046
1,232.42
Jumlah
13,556.57
Dibulatkan
13,550.00
0.0170
1,950,000.00
16,575.00
0.0240
1,105,000.00
19,890.00
Paku
0.4000
kg
9,000.00
3,600.00
Pekerja
0.1200
org
27,500.00
3,300.00
0.1500
org
39,500.00
5,925.00
0.1500
org
42,000.00
6,300.00
Mandor
0.0500
org
42,500.00
2,125.00
0.1200
org
36,500.00
4,380.00
Jumlah
62,095.00
Keuntungan Max. 10 %
A047
6,209.50
Jumlah
68,304.50
Dibulatkan
68,300.00
1 M2 BEKISTING MULTIPLEX 9 MM
Kayu Lokal Kelas II
0.0170
1,950,000.00
16,575.00
0.3470
lbr
117,650.00
30,618.41
Paku
0.4000
kg
9,000.00
3,600.00
Pekerja
0.1200
org
27,500.00
3,300.00
0.1500
org
39,500.00
5,925.00
0.1500
org
42,000.00
6,300.00
Mandor
0.0500
org
42,500.00
2,125.00
0.1200
org
36,500.00
4,380.00
Jumlah
72,823.41
Keuntungan Max. 10 %
A048
7,282.34
Jumlah
80,105.75
Dibulatkan
80,100.00
1 M2 BEKISTING MULTIPLEX 12 MM
Kayu Lokal Kelas II
0.0170
1,950,000.00
16,575.00
0.3470
lbr
156,900.00
40,833.23
Paku
0.4000
kg
9,000.00
3,600.00
Pekerja
0.1200
org
27,500.00
3,300.00
0.1500
org
39,500.00
5,925.00
0.1500
org
42,000.00
6,300.00
Mandor
0.0500
org
42,500.00
2,125.00
0.1200
org
36,500.00
4,380.00
Jumlah
Keuntungan Max. 10 %
83,038.23
8,303.82
Halaman : 168+29
A049
6=(3x5)
Jumlah
91,342.05
Dibulatkan
91,340.00
9.0000
bt
26,000.00
117,000.00
0.0160
1,105,000.00
17,680.00
Paku
0.5000
kg
9,000.00
4,500.00
Pekerja
0.1500
org
27,500.00
4,125.00
0.2000
org
39,500.00
7,900.00
0.2000
org
42,000.00
8,400.00
Mandor
0.0170
org
42,500.00
722.50
Jumlah
160,327.50
Keuntungan Max. 10 %
A050
16,032.75
Jumlah
176,360.25
Dibulatkan
176,360.00
1.2000
85,000.00
102,000.00
Pasir Urug
0.1000
55,000.00
5,500.00
Pekerja
0.5000
org
27,500.00
13,750.00
0.5625
org
34,000.00
19,125.00
Kep.tukang batu
0.0750
org
39,500.00
2,962.50
Mandor
0.0563
org
42,500.00
Jumlah
Keuntungan Max. 10 %
A051
14,573.03
Jumlah
160,303.28
Dibulatkan
160,300.00
1.2000
78,000.00
93,600.00
Kawat Bronjong
3.5000
kg
6,750.00
23,625.00
Pekerja
1.5000
org
27,500.00
41,250.00
Pekerja Terampil
0.2000
org
31,500.00
6,300.00
Mandor
0.0200
org
42,500.00
850.00
Jumlah
165,625.00
Keuntungan Max. 10 %
A052 Rob
16,562.50
Jumlah
182,187.50
Dibulatkan
182,180.00
1.2000
4,200.00
5,040.00
0.0400
org
42,000.00
1,680.00
Mandor
0.0100
org
29,000.00
290.00
Jumlah
7,010.00
Keuntungan Max. 10 %
A053
2,392.75
145,730.25
701.00
Jumlah
7,711.00
Dibulatkan
7,710.00
1.2000
85,000.00
102,000.00
P C (50 kg)
2.3400
zak
50,000.00
117,000.00
Halaman : 169+29
Pasir Pasang
0.5610
65,000.00
36,465.00
Pekerja
1.2500
org
27,500.00
34,375.00
0.5000
org
34,000.00
17,000.00
Kep.tukang batu
0.1125
org
39,500.00
4,443.75
Mandor
0.0169
org
42,500.00
Jumlah
31,200.20
Jumlah
343,202.20
Dibulatkan
343,200.00
1.2000
85,000.00
102,000.00
P C (50 kg)
2.7200
zak
50,000.00
136,000.00
Pasir Pasang
0.5440
65,000.00
35,360.00
Pekerja
1.2500
org
27,500.00
34,375.00
0.5000
org
34,000.00
17,000.00
Kep.tukang batu
0.1125
org
39,500.00
4,443.75
Mandor
0.0169
org
42,500.00
Jumlah
32,989.70
Jumlah
362,886.70
Dibulatkan
362,880.00
1.2000
85,000.00
102,000.00
P C (50 kg)
3.2600
zak
50,000.00
163,000.00
Pasir Pasang
0.5200
65,000.00
33,800.00
Pekerja
1.2500
org
27,500.00
34,375.00
0.5000
org
34,000.00
17,000.00
Kep.tukang batu
0.1125
org
39,500.00
4,443.75
Mandor
0.0169
org
42,500.00
718.25
Jumlah
355,337.00
Keuntungan Max. 10 %
A056
35,533.70
Jumlah
390,870.70
Dibulatkan
390,870.00
1.2000
85,000.00
102,000.00
P C (50 kg)
4.0400
zak
50,000.00
202,000.00
Pasir Pasang
0.4850
65,000.00
31,525.00
Pekerja
1.2500
org
27,500.00
34,375.00
0.5000
org
34,000.00
17,000.00
Kep.tukang batu
0.1125
org
39,500.00
4,443.75
Mandor
0.1690
org
42,500.00
7,182.50
Jumlah
398,526.25
Keuntungan Max. 10 %
A057
718.25
329,897.00
Keuntungan Max. 10 %
A055
718.25
312,002.00
Keuntungan Max. 10 %
A054
6=(3x5)
39,852.63
Jumlah
438,378.88
Dibulatkan
438,370.00
1.2000
85,000.00
102,000.00
Halaman : 170+29
P C (50 kg)
1.5900
zak
50,000.00
79,500.00
Pasir Pasang
0.3800
65,000.00
24,700.00
Pekerja
1.2500
org
27,500.00
34,375.00
0.5000
org
34,000.00
17,000.00
Kep.tukang batu
0.1125
org
39,500.00
4,443.75
Mandor
0.0169
org
42,500.00
718.25
Jumlah
262,737.00
Keuntungan Max. 10 %
A058
26,273.70
Jumlah
289,010.70
Dibulatkan
289,010.00
1.2000
85,000.00
102,000.00
P C (50 kg)
5.3400
zak
50,000.00
267,000.00
Pasir Pasang
0.4270
65,000.00
27,755.00
Pekerja
1.2500
org
27,500.00
34,375.00
0.5000
org
27,500.00
13,750.00
Kep.tukang batu
0.1125
org
39,500.00
4,443.75
Mandor
0.0169
org
42,500.00
Jumlah
45,004.20
Jumlah
495,046.20
Dibulatkan
495,040.00
1.2000
85,000.00
102,000.00
P C (50 kg)
7.8400
zak
50,000.00
392,000.00
Pasir Pasang
0.3140
65,000.00
20,410.00
Pekerja
1.2500
org
27,500.00
34,375.00
0.5000
org
34,000.00
17,000.00
Kep.tukang batu
0.1125
org
39,500.00
4,443.75
Mandor
0.0169
org
42,500.00
718.25
Jumlah
570,947.00
Keuntungan Max. 10 %
A060
57,094.70
Jumlah
628,041.70
Dibulatkan
628,040.00
1.5000
85,000.00
127,500.00
P C (50 kg)
1.2500
zak
50,000.00
62,500.00
Pasir Pasang
0.3480
65,000.00
22,620.00
Pekerja Terampil
1.2500
org
31,500.00
39,375.00
Tk.batu terampil
1.1250
org
36,500.00
41,062.50
Kep.tukang batu
0.1125
org
39,500.00
4,443.75
Mandor
0.0169
org
42,500.00
718.25
Jumlah
298,219.50
Keuntungan Max. 10 %
A061
718.25
450,042.00
Keuntungan Max. 10 %
A059
6=(3x5)
29,821.95
Jumlah
328,041.45
Dibulatkan
328,040.00
1.1000
m2
85,000.00
93,500.00
Halaman : 171+29
P C (50 kg)
0.1200
Pasir Pasang
Pekerja Terampil
6=(3x5)
Zak
50,000.00
6,000.00
0.0310
65,000.00
2,015.00
0.1875
org
31,500.00
5,906.25
Tk.batu terampil
0.2250
org
36,500.00
8,212.50
Kep.tukang batu
0.0375
org
39,500.00
1,481.25
Mandor
0.0338
org
42,500.00
1,436.50
Peralatan
0.0250
lot
118,551.50
2,963.79
Jumlah
121,515.29
Keuntungan Max. 10 %
A063 B
12,151.53
Jumlah
133,666.82
Dibulatkan
133,660.00
1.0100
42,000.00
42,420.00
0.1600
zak
50,000.00
8,000.00
Pasir pasang
0.0300
65,000.00
1,950.00
Semen warna
0.0130
kg
5,000.00
65.00
Pekerja trampil
0.1875
org
31,500.00
5,906.25
0.3750
org
36,500.00
13,687.50
0.0750
org
39,500.00
2,962.50
Mandor
0.0188
org
42,500.00
799.00
Jumlah
75,790.25
Keuntungan Max. 10 %
A071
7,579.03
Jumlah
83,369.28
Dibulatkan
83,360.00
70.0000
bh
240.00
16,800.00
0.5440
zak
50,000.00
27,200.00
Pasir pasang
0.0470
65,000.00
3,055.00
0.4290
org
30,000.00
12,870.00
0.2140
org
34,000.00
7,276.00
0.0210
org
39,500.00
829.50
Mandor
0.0110
org
42,500.00
467.50
Jumlah
68,498.00
Keuntungan Max. 10 %
A072
6,849.80
Jumlah
75,347.80
Dibulatkan
75,340.00
70.0000
bh
240.00
16,800.00
0.4200
zak
50,000.00
21,000.00
Pasir pasang
0.0540
65,000.00
3,510.00
0.4290
org
30,000.00
12,870.00
0.2140
org
34,000.00
7,276.00
0.0210
org
39,500.00
829.50
Mandor
0.0110
org
42,500.00
467.50
Jumlah
62,753.00
Halaman : 172+29
6=(3x5)
Keuntungan Max. 10 %
A073
6,275.30
Jumlah
69,028.30
Dibulatkan
69,020.00
70.0000
bh
240.00
16,800.00
0.3354
zak
50,000.00
16,768.00
Pasir pasang
0.0580
65,000.00
3,770.00
0.3218
org
30,000.00
9,654.00
0.1805
org
34,000.00
6,137.00
0.0158
org
39,500.00
624.10
Mandor
0.0083
org
42,500.00
352.75
Jumlah
54,105.85
Keuntungan Max. 10 %
A074
5,410.59
Jumlah
59,516.44
Dibulatkan
59,510.00
70.0000
bh
240.00
16,800.00
0.1936
zak
50,000.00
9,680.00
Pasir pasang
0.0450
65,000.00
2,925.00
0.3200
org
30,000.00
9,600.00
0.1000
org
34,000.00
3,400.00
0.0100
org
39,500.00
395.00
Mandor
0.0150
org
42,500.00
637.50
Jumlah
43,437.50
Keuntungan Max. 10 %
A075
4,343.75
Jumlah
47,781.25
Dibulatkan
47,780.00
0.2368
zak
50,000.00
11,840.00
Pasir pasang
0.0190
65,000.00
1,235.00
0.2860
org
30,000.00
8,580.00
0.2140
org
34,000.00
7,276.00
0.0210
org
39,500.00
829.50
Mandor
0.0200
org
42,500.00
850.00
Jumlah
30,610.50
Keuntungan Max. 10 %
A076
3,061.05
Jumlah
33,671.55
Dibulatkan
33,670.00
0.1600
zak
50,000.00
8,000.00
Pasir pasang
0.0190
65,000.00
1,235.00
0.2860
org
30,000.00
8,580.00
0.2140
org
34,000.00
7,276.00
0.0210
org
39,500.00
829.50
Halaman : 173+29
2
Mandor
4
0.0200
org
5
42,500.00
Jumlah
2,677.05
Jumlah
29,447.55
Dibulatkan
29,440.00
0.1404
zak
50,000.00
7,020.00
Pasir pasang
0.0190
65,000.00
1,235.00
0.2860
org
30,000.00
8,580.00
0.2140
org
34,000.00
7,276.00
0.0210
org
39,500.00
829.50
Mandor
0.0200
org
42,500.00
850.00
Jumlah
25,790.50
Keuntungan Max. 10 %
A079
2,579.05
Jumlah
28,369.55
Dibulatkan
28,360.00
0.0864
zak
50,000.00
4,320.00
Pasir pasang
0.0220
65,000.00
1,430.00
0.2000
org
30,000.00
6,000.00
0.1500
org
34,000.00
5,100.00
0.0150
org
39,500.00
592.50
Mandor
0.0100
org
42,500.00
425.00
Jumlah
17,867.50
Keuntungan Max. 10 %
A129
1,786.75
Jumlah
19,654.25
Dibulatkan
19,650.00
0.1500
65,000.00
9,750.00
Batu Belah
Pekerja Trampil (Gali + Urug + Ampar)
0.2500
85,000.00
21,250.00
0.1500
org
31,500.00
4,725.00
Peralatan
0.1200
lot
35,725.00
4,287.00
Jumlah
40,012.00
Keuntungan Max. 10 %
A130
4,001.20
Jumlah
44,013.20
Dibulatkan
44,010.00
0.1200
120,000.00
14,400.00
0.1100
org
31,500.00
3,465.00
Peralatan
0.3200
lot
17,865.00
5,716.80
Jumlah
23,581.80
Keuntungan Max. 10 %
A131
850.00
26,770.50
Keuntungan Max. 10 %
A078
6=(3x5)
2,358.18
Jumlah
25,939.98
Dibulatkan
25,930.00
0.0600
150,000.00
9,000.00
Halaman : 174+29
6=(3x5)
0.0800
org
31,500.00
Peralatan
0.5000
lot
11,520.00
Jumlah
1,728.00
Jumlah
19,008.00
Dibulatkan
19,000.00
0.0120
160,000.00
1,920.00
Pasir Beton
0.0100
75,000.00
750.00
0.0500
org
31,500.00
1,575.00
Peralatan
0.9500
lot
4,245.00
4,032.75
Jumlah
8,277.75
Keuntungan Max. 10 %
A133
827.78
Jumlah
9,105.53
Dibulatkan
9,100.00
1 M2 PENGASPALAN MANUAL
Batu abu /pasir beton
0.0050
75,000.00
375.00
Aspal
4.0000
kg
5,100.00
20,400.00
Kayu Bakar
0.0300
45,000.00
1,350.00
0.0600
org
31,500.00
1,890.00
Peralatan
0.1800
lot
24,015.00
4,322.70
Jumlah
28,337.70
Keuntungan Max. 10 %
A133 Rob
2,833.77
Jumlah
31,171.47
Dibulatkan
31,170.00
1 M2 PENGASPALAN MANUAL
Batu abu /pasir beton
0.0050
75,000.00
375.00
Aspal
1.5000
kg
5,100.00
7,650.00
Kayu Bakar
0.0300
45,000.00
1,350.00
0.0600
org
31,500.00
1,890.00
Peralatan
0.1800
lot
24,015.00
4,322.70
Jumlah
15,587.70
Keuntungan Max. 10 %
A134
5,760.00
17,280.00
Keuntungan Max. 10 %
A132
2,520.00
1,558.77
Jumlah
17,146.47
Dibulatkan
17,140.00
1 M2 HOTMIX TANGAN T=3 cm (JADI) u/ HAL & JALAN KLS 6 TON KE BAWAH
Abu batu
0.0360
Aspal Panas
5.0000
Kayu Bakar
0.0080
0.0800
Pekerja Trampil
0.0300
Mandor
Peralatan
Jumlah
Keuntungan Max. 10 %
130,000.00
4,680.00
kg
5,100.00
25,500.00
45,000.00
360.00
org
30,000.00
2,400.00
org
31,500.00
945.00
0.0100
org
42,500.00
425.00
0.0980
lot
34,310.00
3,362.38
37,672.38
3,767.24
Jumlah
41,439.62
Dibulatkan
41,430.00
Halaman : 175+29
1
A135
6=(3x5)
0.1110
ton
546,000.00
60,606.00
Pekerja Trampil
0.0300
org
31,500.00
945.00
Mandor
0.0150
org
42,500.00
637.50
Jumlah
62,188.50
Keuntungan Max. 10 %
A136
6,218.85
Jumlah
68,407.35
Dibulatkan
68,400.00
1.0000
19,097.00
19,097.00
1.0000
10,666.65
10,666.65
Lapisan Pengisi
1.0000
2,322.50
2,322.50
Lapisan Aspal
1.0000
5,747.00
5,747.00
Jumlah
37,833.15
Keuntungan Max. 10 %
3,783.32
Jumlah
41,616.47
Dibulatkan
900.02.1
42931.18
41,610.00
1M' PEMASANGAN PIPA PVC MELALUI GALIAN (TIDAK TERMASUK HARGA PIPA)
Urugan Pasir
0.0830
m3
70,550.00
5,855.65
0.2650
m3
30,290.00
8,026.85
0.3480
m3
16,065.00
5,590.62
0.0830
m3
9,200.00
763.60
Penyambungan Pipa
1.0000
ls
1,000.00
Jumlah
Keuntungan Max. 10 %
G.50.Crob
2,123.67
Jumlah
23,360.39
Dibulatkan
23,360.00
0.0703
zak
50,000.00
3,513.50
Pasir Pasang
0.0085
m3
65,000.00
552.50
Tukang Batu
0.1200
org
36,500.00
4,380.00
0.0120
org
39,500.00
474.00
Pekerja
0.3600
org
27,500.00
9,900.00
Mandor
0.0180
org
42,500.00
765.00
Jumlah
19,585.00
Keuntungan Max. 10 %
A1
1,958.50
Jumlah
21,543.50
Dibulatkan
21,540.00
0.7500
org
27,500.00
20,625.00
Mandor
0.0250
org
42,500.00
1,062.50
Jumlah
Keuntungan Max. 10 %
A3
1,000.00
21,236.72
21,687.50
2,168.75
Jumlah
23,856.25
Dibulatkan
23,850.00
1 M3 PEK. GALIAN TANAH YANG BANYAK TERDAPAT BATU BUNDAR ( BID. PENGAIRAN )
Halaman : 176+29
Pekerja
1.5000
org
27,500.00
Mandor
0.0330
org
42,500.00
Jumlah
G. 41
F.8'
41,250.00
1,402.50
42,652.50
Keuntungan Max. 10 %
G. 43 b.
6=(3x5)
4,265.25
Jumlah
46,917.75
Dibulatkan
46,910.00
0.7690
m3
Kerikil Beton
0.5571
m3
Pasir Beton
0.3343
m3
2.7855
zak
1.0000
org
0.1000
org
Pekerja
6.0000
org
Mandor
0.3000
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.8200
m3
Pasir Beton
0.5400
m3
6.8000
m3
Tukang Batu
1.0000
zak
0.1000
org
Pekerja
6.0000
org
Mandor
0.3000
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.5000
org
0.0500
org
Pekerjan
0.2000
org
Mandor
0.0100
org
Paku
0.4000
kg
Kayu Gergajian
0.0400
m3
G. 32.K
4.0000 org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
37.0000
bh
4.2320
zak
Halaman : 177+29
G. 32.I
6=(3x5)
Pasir Pasang
0.4275
m3
Tukang Batu
1.2000
org
0.1200
org
Pekerja
0.3600
org
Mandor
0.0180
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
G.5.a
37.0000
bh
3.2000
zak
Pasir Pasang
0.4560
m3
Tukang Batu
1.2000
org
0.1200
org
Pekerja
0.3600
org
Mandor
0.0180
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
3.0000
m3
28.5700
kg
Pekerja Penganyam
1.6000
org
Penganyam
2.0000
org
Mandor Penganyam
0.0800
org
Pekerjan Pengisi
4.5000
org
Mandor Pengisi
0.0750
org
Kawat Bronjong 3 mm
G.5.b
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
G.5.a.R.
3.0000
m3
42.3500
kg
Pekerja Penganyam
1.8000
org
Penganyam
2.2000
org
Mandor Penganyam
0.0800
org
Pekerjan Pengisi
4.5000
org
Mandor Pengisi
0.0750
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1.0000
m3
Halaman : 178+29
2
Kawat Bronjong 3 mm
G.5.b.R.
6=(3x5)
-
Pekerja Penganyam
0.7500
org
Penganyam
0.9400
org
Mandor Penganyam
0.0400
org
Pekerjan Pengisi
2.1100
org
Mandor Pengisi
0.0400
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
m3
19.8500
kg
Pekerja Penganyam
0.7900
org
Penganyam
0.9700
org
Mandor Penganyam
0.0400
org
Pekerjan Pengisi
1.9900
org
Mandor Pengisi
0.0300
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1.5000
m3
19.6400
kg
Pekerja Penganyam
1.1000
org
Penganyam
1.3800
org
Mandor Penganyam
0.0600
org
Pekerjan Pengisi
3.0900
org
Mandor Pengisi
0.0500
org
Kawat Bronjong 3 mm
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1.5000
m3
29.1200
kg
Pekerja Penganyam
1.2400
org
Penganyam
1.5100
org
Mandor Penganyam
0.0600
org
Pekerjan Pengisi
3.0900
org
Mandor Pengisi
0.0500
org
Kawat Bronjong 3 mm
B2
kg
Kawat Bronjong 3 mm
G.5.b.R.
13.3900
Batu Kali
G.5.a.R.
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
Halaman : 179+29
6=(3x5)
org
Mandor
0.0010
org
a
L
k
Jumlah
Dibulatkan
E 13
0.0330
Keuntungan Max. 10 %
B6
Pekerja
B5
10.0000
bh
Pekerja
0.1000
org
Mandor
0.0050
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1.0000
bh
Bambu Tali
1.0000
bh
Pekerja
0.4000
org
Mandor
0.0050
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.0400
org
Kepala Tukang
0.0040
org
Pekerja
1.8000
org
Mandor
0.0430
org
E 14
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
E 17'
Tukang Kayu
0.0600
org
Kepala Tukang
0.0060
org
Pekerja
3.0000
org
Mandor
0.0750
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.0800
org
Kepala Tukang
0.0080
org
Halaman : 180+29
6=(3x5)
Pekerja
1.0000
org
Mandor
0.0250
org
E17
F3
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.3500
org
Kepala Tukang
0.0350
org
Pekerja
5.0000
org
Mandor
0.2500
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
F4
24.0000
org
Kepala Tukang
2.4000
org
Pekerja
8.0000
org
Mandor
0.4000
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
F5
F7
36.0000
org
Kepala Tukang
3.6000
org
Pekerja
1.2000
org
Mandor
0.6000
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.1000
org
Kepala Tukang
0.0100
org
Pekerja
0.5000
org
Mandor
0.0250
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.5000
org
Mandor
0.0250
org
Halaman : 181+29
F18
G3
G4
G.50.I
G.50.J
6=(3x5)
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.5000
org
Kepala Tukang
0.0500
org
Pekerja
0.2000
org
Mandor
0.0100
org
Upah menggergaji
1.2000
m2
0.7500
kg
Paku
0.4000
kg
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1 M2 PASANGAN BATU KOSONG TEBAL = 0,25 M SEBELAH LUAR DISIAR DENGAN PEREKAT
Batu Kecil
0.2750
m3
PC. (50 kg )
0.0760
zak
Pasir
0.0080
m3
Tukang Batu
0.0800
org
Kepala Tukang
0.0080
org
Pekerja
0.6150
org
Mandor
0.0310
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1 M2 MEMASANG BATU PADA BENDUNG CURAHAN SALURAN MIRING DST. SETEBAL 0,23 M1
Batu Kali
0.2500
m3
Kerikil
Pekerja
0.0200
m3
0.8000
org
Mandor
0.0400
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.1304
zak
Pasir Pasang
0.0194
m3
Tukang Batu
0.2000
org
0.0200
org
Pekerja
0.4000
org
Mandor
0.0200
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
Halaman : 182+29
G.50.C
PC. (50 kg )
0.0864
Pasir Pasang
Tukang Batu
0.0130
m3
0.1500
org
0.0150
org
Pekerja
0.4000
org
Mandor
0.0200
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
0.1054
zak
50,000.00
5,270.00
Pasir Pasang
0.0085
m3
65,000.00
552.50
Tukang Batu
0.1200
org
36,500.00
4,380.00
0.0120
org
39,500.00
474.00
Pekerja
0.3600
org
27,500.00
9,900.00
Mandor
0.0180
org
42,500.00
L.2
765.00
21,341.50
Keuntungan Max. 10 %
L.4
6=(3x5)
zak
Jumlah
L.3
2,134.15
Jumlah
23,475.65
Dibulatkan
23,470.00
4.0000
org
Mandor
0.4000
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
2.0000
org
Mandor
0.1000
org
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
110.0000
kg
2.0000
kg
Kawat beton
M.01
Jumlah
(bb) kg besi beton Rp. ..
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1 M' JEMBATAN SEMENTARA KAYU BULAT 30 CM PANJANG 3M' ( ASUMSI LEBAR JEMBATAN 3M' & TANPA TIANG)
Kayu Bulat 30 cm
7.5000
btg
Paku 12 cm
0.5600
kg
Halaman : 183+29
M.02
6=(3x5)
2.8000
kg
Tukang Kayu
1.2000
org
0.1200
org
Pekerja
4.8000
org
Mandor
0.0120
org
Alat Bantu
0.0100
ls
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1 M' JEMBATAN SEMENTARA KAYU BULAT 30 CM PANJANG 6M' ( ASUMSI LEBAR JEMBATAN 3M' & DENGAN TIANG)
18.0000
btg
Paku 12 cm
1.1200
kg
Pasak Besi 12 mm
5.6000
kg
Tukang Kayu
1.4000
org
0.1400
org
Pekerja
5.3000
org
Mandor
0.0140
org
Alat Bantu
0.0100
ls
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1 M' JEMBATAN SEMENTARA KAYU BULAT 30 CM PANJANG 9M' ( ASUMSI LEBAR JEMBATAN 3M' & DENGAN TIANG)
Kayu Bulat 30 cm
M.04
Pasak Besi 12 mm
Kayu Bulat 30 cm
M.03
28.5000
btg
Paku 12 cm
1.6800
kg
Pasak Besi 12 mm
8.4000
kg
Tukang Kayu
1.7000
org
7.0000
org
Pekerja
5.9000
org
Mandor
0.0170
org
Alat Bantu
0.0100
ls
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
1 M' JEMBATAN SEMENTARA KAYU BULAT 30 CM PANJANG 12M' ( ASUMSI LEBAR JEMBATAN 3M' & DENGAN TIANG)
Kayu Bulat 30 cm
39.0000
btg
1.6800
kg
11.2000
kg
Tukang Kayu
2.1000
org
0.2100
org
Pekerja
6.3000
org
Mandor
0.0210
org
Alat Bantu
0.0100
ls
Paku 12 cm
Pasak Besi 12 mm
Jumlah
Keuntungan Max. 10 %
Jumlah
Dibulatkan
Halaman : 184+29
1
A7.R.
A6
6=(3x5)
Sejauh 30 meter
Pekerja
0.3300
org
Mandor
0.0100
org
Jumlah
Keuntungan Max. 10 %
k = a /275
Jumlah
Dibulatkan
(L
75 )
a =
Upah Pekerja Setempat (rupiah )
L =
Jarak angkut dalam m1
k =
Harga angkutan per m3
(termasuk harga bahan dan peralatan angkut, bambu, dll)
Halaman : 185+29